$1,875,000
3510 Nevada Street, Bell CA 90201
Multi-Family (6 Units)
Property type
103 days
On market
$370
Price per sqft
0 cars
Garage
1955
Year built
7,508 sqft
Lot size
Open Houses
Overview
All 2 bd/1 baths, carport parking and on site laundry. Laundry equipment isn't leased. Electric upgrade for entire building was done this year. Great location on a quiet street. Perfect unit mix. High maintenance expense last year because major electrical work was performed on entire building per insurance request.
Listing provided by: Kevin Yee DRE #02154195, Property Leaders
Listing updated: Feb 22, 2026 at 05:49pm.
Last checked: Jun 5, 2026 at 08:31pm
Source: CRMLS #OC26034842
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,900 | $1,900 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,895 | $1,826 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,900 | $1,900 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,900 | $1,900 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,620 | $1,620 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,900 | $1,900 | $2,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 6
Tenant Pays: Cable Tv, Electricity
Financial Snapshot
Gross Rent Multiplier
14.1x
List Price / Annual Gross Rent
Cap Rate
4.45%
NOI / List Price
Gross Scheduled Income: $133,380
Vacancy Allowance: $4,001
Vacancy Allowance Rate: 3%
Operating Expense: $40,014
Net Operating Income: $89,364
Annual Operating Expenses
Electric: $235
Gardener: $1,080
Insurance: $6,100
Maintenance: $14,900
Professional Management: $0
Trash: $2,082
Water / Sewer: $3,665
Other Expense: $250
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Water Heater
Fireplace: None
Laundry: Common Area
Accessibility: Parking
Entry Location: Side
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Asphalt
Foundation: Raised
Common Walls: Item2 Common Walls
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Item610 Units Acre
Pool: None
Spa: None
Fencing: Block, Chain Link
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Assigned
Garage Spaces: 0
Carport Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6324012011
Additional Parcels: No
Tax Lot: 10
Zoning: BLR3YY
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 3510 Nevada Street, Bell, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,500,000
Total Interest
$1,913,167
Total Payment
$3,413,167
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,584
per month
Property History for 3510 Nevada Street
Bell Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 3510 Nevada Street