$6,595,000
-$400,00025675 Prospect Avenue, Loma Linda CA 92354
Multi-Family (25 Units)
Property type
441 days
On market
$340
Price per sqft
0 cars
Garage
1972
Year built
32,849 sqft
Lot size
Home highlights
Open Houses
Overview
Price Reduced $800,000. The Prospect Apartments, 25 apartment units located at 25675 & 25695 Prospect Avenue, Loma Linda, California. 1.5 mile south of the 10 freeway and walking distance to the VA Hospital. The tenants have excellent access to transportation and employment. The Apartments are located on a quiet cul-de-sac within walking distance to Barton Road which offers...
Listing provided by: Jonathan Mitchell DRE #01227852, Kidder Mathews of California, Inc
Listing updated: May 7, 2026 at 08:07pm.
Last checked: Jun 5, 2026 at 03:00pm
Source: CRMLS #OC25051042
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 1 | 1 | — | $1,691 | $6,764 | $7,980 | Unfurnished |
| 21 | 2 | 2 | — | $2,023 | $42,357 | $48,195 | Furnished |
# of Buildings: 2
# of Units Total: 25
Separate Electric Meters: 25
Separate Gas Meters: 25
Separate Water Meters: 1
Ranges: 25
Rent Control: Yes
Units Leased: 25
Total Actual Rent: $49,121
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.0x
List Price / Annual Gross Rent
Cap Rate
5.7%
NOI / List Price
Gross Scheduled Income: $597,331
Vacancy Allowance: $17,920
Vacancy Allowance Rate: 3%
Operating Expense: $20,542
Net Operating Income: $374,066
Annual Operating Expenses
Electric: $3,864
Gardener: $5,240
Fuel: $0
Insurance: $15,299
Maintenance: $25,121
New Taxes: $71,989
Pest Control: $3,900
Pool: $0
Professional Management: $23,185
Trash: $11,291
Water / Sewer: $24,242
Other Expense: $21,410
Interior
Interior Features: Multiple Staircases, Phone System
Flooring: Laminate
Cooling: Central Air, Electric
Heating: Central
Appliances: Electric Cooktop, Electric Oven, Electric Range, Tankless Water Heater, Water Heater
Fireplace: Bath, Electric, Family Room, Kitchen, Living Room, Primary Bedroom
Laundry: Common Area
Accessibility: Safe Emergency Egress From Home
Entry Location: Street
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Spanish Tile
Foundation: Tie Down
Construction Materials: Drywall, Copper Plumbing
Common Walls: Two Common Walls Or More
Security Features: Carbon Monoxide Detectors, Fire Detection System, Resident Manager, Smoke Detectors
Lot Features: Twenty Six To Thirty Units Acre
Pool: None
Spa: None
Fencing: Good Condition, Masonry
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Phone Connected, Sewer Connected, Water Connected
View: Mountains
Garage and Parking
Parking: Assigned, Concrete
Garage Spaces: 0
Uncovered Spaces: 25
Carport Spaces: 25
Parking Total: 50
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 0284153130000
Additional Parcels: No
Tax Lot: 1
Tax Block: 47
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 25675 Prospect Avenue, Loma Linda, CA 92354. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$5,276,000
Total Interest
$6,729,247
Total Payment
$12,005,247
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$40,368
per month
Property History for 25675 Prospect Avenue
Loma Linda Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92354.
Similar Homes
Listings with similar prices to 25675 Prospect Avenue