$1,700,000
10921 Walnut, Los Alamitos CA 90720
Multi-Family (Triplex)
Property type
36 days
On market
$559
Price per sqft
6 cars
Garage
1968
Year built
7,405 sqft
Lot size
Open Houses
Overview
Discover this exceptional multi-family 3 unit, 7-bedroom, 6-bathroom with 3 double garages nestled in the highly sought-after community of Los Alamitos. The thoughtfully designed layout features three distinct units, including a single family, three-bedroom, two-bath, 1,125 sq. ft. unit and two additional 972 sq. ft. townhouse units, each with two bedrooms and 1.5 bathrooms....
Listing provided by: Elizabeth Do DRE #01473012 714-823-9253, Keller Williams Realty
Listing updated: Jun 11, 2026 at 05:20pm.
Last checked: Jun 11, 2026 at 06:00pm
Source: CRMLS #OC26097697
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 2 | $1,750 | $1,750 | $3,800 | Unfurnished |
| 1 | 2 | 2 | 2 | $2,225 | $2,225 | $2,700 | Unfurnished |
| 1 | 2 | 2 | 2 | $2,225 | $2,225 | $2,700 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
15.4x
List Price / Annual Gross Rent
Cap Rate
5.47%
NOI / List Price
Gross Scheduled Income: $110,400
Operating Expense: $17,450
Net Operating Income: $92,950
Annual Operating Expenses
Electric: $2,700
Gardener: $900
Fuel: $1,020
Insurance: $3,791
New Taxes: $4,683
Pest Control: $792
Trash: $1,164
Water / Sewer: $2,400
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 24220115
Additional Parcels: No
Tax Lot: ALAMI
Tax Block: 34
Subdivision: Other
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 10921 Walnut, Los Alamitos, CA 90720. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,360,000
Total Interest
$1,734,605
Total Payment
$3,094,605
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,517
per month
Property History for 10921 Walnut
Los Alamitos Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90720.
Similar Homes
Listings with similar prices to 10921 Walnut