$539,900
-$10,000612 Pennsylvania, Beaumont CA 92223
Multi-Family (Duplex)
Property type
134 days
On market
$424
Price per sqft
0 cars
Garage
1959
Year built
4,356 sqft
Lot size
Home highlights
Open Houses
Overview
Great Investment Opportuity!! Or live in one rent out the other. The property is in good condition located in a great area of Beaumont Ca. Front unit is 2/1, rear unit is 1/1 Both units have hardwood floors, washer and dyers, ceiling fans throughout. Front unit has a large front yard and the rear unit has rear yard space. Both units have separate electric and gas meters. Long...
Listing provided by: DONNA PAGE DRE #01312191 951-532-0203, LE REALTY
Listing updated: Apr 1, 2026 at 10:06pm.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #IV25242428
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,600 | $1,600 | $1,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Ranges: 2
Refrigerator: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $3,650
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
12.2x
List Price / Annual Gross Rent
Cap Rate
7.91%
NOI / List Price
Gross Scheduled Income: $44,400
Operating Expense: $1,680
Net Operating Income: $42,720
Annual Operating Expenses
Insurance: $2,200
Trash: $65
Water / Sewer: $75
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom, Other
Flooring: Laminate
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Gas Range, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Inside, Dryer Included, Washer Included
Entry Location: Front Of House
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 418020018
Additional Parcels: No
Tax Lot: 2
Zoning: C2
Subdivision: Other
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 612 Pennsylvania, Beaumont, CA 92223. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$431,920
Total Interest
$550,890
Total Payment
$982,810
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,442
per month
Property History for 612 Pennsylvania
Beaumont Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92223.
Similar Homes
Listings with similar prices to 612 Pennsylvania