$2,900,000
-$96,875421 N Rose Street, Anaheim CA 92805
Multi-Family (8 Units)
Property type
430 days
On market
$450
Price per sqft
0 cars
Garage
1957
Year built
6,970 sqft
Lot size
Open Houses
Overview
This 8-unit apartment building is located at 421 North Rose Street in Anaheim, CA. The property benefits from its excellent unit mix of 100% two-bedroom units, as well as two-story construction. The property is very well-maintained and spacious. The interior and exterior were recently renovated and each unit includes it's own, individual water heater. The property boasts...
Listing provided by: Jason Kirklen DRE #01939655, Kirklen Investment Group
Listing updated: May 7, 2026 at 08:57pm.
Last checked: Jun 5, 2026 at 02:30pm
Source: CRMLS #OC25070755
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 2 | 1 | — | $2,421 | $19,365 | $2,700 | Unfurnished |
# of Buildings: 2
# of Units Total: 8
Separate Electric Meters: 9
Separate Gas Meters: 9
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
12.5x
List Price / Annual Gross Rent
Cap Rate
5.28%
NOI / List Price
Gross Scheduled Income: $232,380
Vacancy Allowance Rate: 3%
Operating Expense: $72,990
Net Operating Income: $153,043
Annual Operating Expenses
Electric: $1,414
Gardener: $2,160
Fuel: $0
Insurance: $7,277
Maintenance: $8,984
New Taxes: $34,005
Pest Control: $1,624
Professional Management: $10,459
Supplies: $750
Trash: $2,112
Water / Sewer: $4,205
Interior
Laundry: None
Entry Location: Courtyard
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 0
Uncovered Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 03522314
Additional Parcels: No
Tax Lot: 50
Community
Senior Community: No
Community Features: Curbs, Gutters, Sidewalks
Nearby Schools
Nearby schools around the 421 N Rose Street, Anaheim, CA 92805. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,320,000
Total Interest
$2,959,032
Total Payment
$5,279,032
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,835
per month
Property History for 421 N Rose Street
Anaheim Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92805.
Similar Homes
Listings with similar prices to 421 N Rose Street