$1,200,000
7467 Bannock Trail, Yucca Valley CA 92284
Multi-Family (6 Units)
Property type
1 day
On market
$254
Price per sqft
12 cars
Garage
1986
Year built
19,000 sqft
Lot size
Home highlights
Open Houses
Overview
"BACK ON THE MARKET" Prime Multifamily Investment: Fully occupied 6-Unit Residential Complex with stable yields and Professional Broker Management. Designed for the discerning investor, this cash-flowing asset offers an immediate, reliable revenue stream with zero operational headache. The property is professionally managed by a licensed real estate broker, ensuring optimal...
Listing provided by: HENRY CHUANG DRE #01838832 714-686-9297, HENRY CHUANG, BROKER
Listing updated: Jun 7, 2026 at 07:32pm.
Last checked: Jun 7, 2026 at 08:00pm
Source: CRMLS #IV26123871
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 2 | $1,350 | $16,200 | $18,000 | Unfurnished |
| 1 | 2 | 1 | 2 | $1,350 | $16,200 | $18,000 | Unfurnished |
| 1 | 2 | 1 | 2 | $1,350 | $16,200 | $18,000 | Partially |
| 1 | 2 | 1 | 2 | $1,350 | $16,200 | $18,000 | Unfurnished |
| 1 | 2 | 1 | 2 | $1,350 | $16,200 | $18,000 | Unfurnished |
| 1 | 2 | 1 | 2 | $1,350 | $16,200 | $18,000 | Unfurnished |
# of Buildings: 3
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 6
Ranges: 6
Rent Control: No
Units Leased: 6
Total Actual Rent: $97,200
Tenant Pays: Cable Tv, Electricity, Gas, Water
Financial Snapshot
Gross Rent Multiplier
12.3x
List Price / Annual Gross Rent
Cap Rate
5.75%
NOI / List Price
Gross Scheduled Income: $97,200
Operating Expense: $28,202
Net Operating Income: $68,998
Annual Operating Expenses
Electric: $243
Fuel: $0
Insurance: $5,721
Maintenance: $560
New Taxes: $6,500
Professional Management: $8,500
Trash: $3,400
Water / Sewer: $3,278
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Cooling: Evaporative Cooling
Appliances: Gas Range
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup, In Garage
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Shingle
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: Valley
Garage and Parking
Parking: Garage, Garage Door Opener
Garage Spaces: 12
Uncovered Spaces: 6
Parking Total: 12
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 0586293140000
Additional Parcels: No
Tax Lot: 39
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Valley
Nearby Schools
Nearby schools around the 7467 Bannock Trail, Yucca Valley, CA 92284. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$960,000
Total Interest
$1,224,427
Total Payment
$2,184,427
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,468
per month
Property History for 7467 Bannock Trail
Yucca Valley Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92284.
Similar Homes
Listings with similar prices to 7467 Bannock Trail