$2,980,000
+$100,0005746 Tilton, Jurupa Valley CA 92509
Multi-Family (14 Units)
Property type
10 days
On market
$464
Price per sqft
0 cars
Garage
1981
Year built
10,454 sqft
Lot size
Home highlights
Open Houses
Overview
Unique offering of a 14 unit turn key asset with long-term tenants and a current cap rate of 7.25%! No deferred maintenance! (80%) of tenants pay by direct deposit and balance of tenants pay via dropbox in laundry room. Balance of rents are picked up when emptying building owned Speed Queen washers & Dryers. *($293,160 income with a 7.25% cap rate on a no...
Listing provided by: Joe Morrison DRE #01434414, West Shores Realty, Inc.
Listing updated: Jun 1, 2026 at 04:39pm.
Last checked: Jun 5, 2026 at 07:30am
Source: CRMLS #OC26103800
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 14 | 14 | 14 | — | — | — | — | Unfurnished |
# of Buildings: 1
# of Units Total: 14
Separate Electric Meters: 13
Separate Gas Meters: 13
Separate Water Meters: 0
Dishwasher: 14
Ranges: 14
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
10.4x
List Price / Annual Gross Rent
Cap Rate
6.99%
NOI / List Price
Gross Scheduled Income: $285,360
Vacancy Allowance: $14,260
Vacancy Allowance Rate: 5%
Operating Expense: $62,880
Net Operating Income: $208,220
Annual Operating Expenses
Electric: $2,160
Gardener: $3,600
Fuel: $0
Insurance: $7,680
New Taxes: $30,000
Professional Management: $0
Trash: $11,000
Water / Sewer: $6,400
Interior
Interior Features: Block Walls
Cooling: Central Air, Wall Window Units
Heating: Central, Wall Furnace
Appliances: Dishwasher, Free Standing Range, Gas Oven, Gas Range, Gas Water Heater
Fireplace: None
Laundry: Common Area, Laundry Room
Accessibility: Parking
Entry Location: 1
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 2
Levels: Two
Door Features: Mirrored Closet Doors, Panel Doors
Roof: Reflective, Synthetic
Construction Materials: Stucco
Property Condition: Updated Remodeled, Turnkey
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Fencing: Block, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Sewer Connected, Underground Utilities, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Asphalt, On Site, Private, One Space, Unassigned
Garage Spaces: 0
Uncovered Spaces: 16
Parking Total: 16
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 181043011
Additional Parcels: No
Tax Lot: 011
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Dog Park, Foothills, Hiking, Horse Trails, Park, Sidewalks
Nearby Schools
Nearby schools around the 5746 Tilton, Jurupa Valley, CA 92509. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,384,000
Total Interest
$3,040,661
Total Payment
$5,424,661
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,323
per month
Property History for 5746 Tilton
Jurupa Valley Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92509.
Similar Homes
Listings with similar prices to 5746 Tilton