$2,275,000
-$25,00021840 Cottonwood, Moreno Valley CA 92553
Multi-Family (6 Units)
Property type
228 days
On market
$2,633
Price per sqft
0 cars
Garage
1976
Year built
260,924 sqft
Lot size
Home highlights
Open Houses
Overview
THERE ARE TOTAL 4 PARCELS AS FOLLOW 263-170-004,263-170-003,263-170-006,263-170-007 TOTAL ALMOST 6 ACRES OF LAND .ONE PARCEL IS ZONED R-15 CAN BUILS UPTO 15-16 APARTMENTS REST IT IS R-3 3 HOUSES +3 ADU PER ACRE TOTAL DEVELOPMENT WILL BE 15 HOUSES AND 15 ADU+16 APRTMENTS.PLEASE CONFIRM WITH CITY. PROPERTY NEEDS MINOR CLEAN UP TO BRING TO MARKET RENT WHICH WILL BE BETWEEN...
Listing provided by: Tilak Chopra DRE #00865458 714-267-2552, CAL Top Realty & Investments
Listing updated: May 31, 2026 at 11:30pm.
Last checked: Jun 2, 2026 at 11:31pm
Source: CRMLS #PW25243605
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 14 | 6 | — | $9,675 | $9,675 | $13,000 | Unfurnished |
# of Buildings: 3
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
19.6x
List Price / Annual Gross Rent
Cap Rate
3.78%
NOI / List Price
Gross Scheduled Income: $116,100
Operating Expense: $30,000
Net Operating Income: $86,100
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $4,500
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Heating: Central
Laundry: In Kitchen
Entry Location: Level
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Sewer: Other
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 263170004
Additional Parcels: No
Tax Lot: 53
Community
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 21840 Cottonwood, Moreno Valley, CA 92553. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,820,000
Total Interest
$2,321,310
Total Payment
$4,141,310
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,023
per month
Property History for 21840 Cottonwood
Moreno Valley Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92553.
Similar Homes
Listings with similar prices to 21840 Cottonwood