$1,690,000
-$60,0005822 Gage Avenue, Bell Gardens CA 90201
Multi-Family (Fourplex)
Property type
63 days
On market
$504
Price per sqft
0 cars
Garage
2024
Year built
5,505 sqft
Lot size
Open Houses
Overview
Rare opportunity to acquire a newly constructed, contemporary fourplex in the centrally located Bell Gardens submarket. This property is well-suited for an owner-user, 1031 exchange buyer, or multigenerational family seeking a private, low-maintenance compound. As new construction, the asset is not subject to local rent control, providing operational flexibility and long-term...
Listing provided by: Paul Purunjian DRE #01417303 562-225-5728, Purunjian Inc.
Listing updated: Jun 3, 2026 at 10:32pm.
Last checked: Jun 3, 2026 at 11:00pm
Source: CRMLS #PW26071697
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 3 | 2 | — | $3,495 | $6,990 | $8,000 | Unfurnished |
| 1 | 2 | 1 | — | $2,300 | $2,300 | $2,500 | Unfurnished |
| 1 | 1 | 1 | — | $2,800 | $2,800 | $2,800 | Unfurnished |
# of Buildings: 3
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 0
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
11.6x
List Price / Annual Gross Rent
Cap Rate
5.92%
NOI / List Price
Gross Scheduled Income: $145,080
Operating Expense: $45,080
Net Operating Income: $100,000
Annual Operating Expenses
Fuel: $0
Insurance: $3,000
Trash: $500
Water / Sewer: $3,000
Interior
Cooling: Ductless
Heating: Ductless
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Drip Irrigation Bubblers, Sprinklers In Front, Sprinklers Timer
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Concrete
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6330015030
Additional Parcels: No
Tax Lot: 19
Community
Senior Community: No
Community Features: Suburban, Sidewalks
Nearby Schools
Nearby schools around the 5822 Gage Avenue, Bell Gardens, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,352,000
Total Interest
$1,724,401
Total Payment
$3,076,401
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,456
per month
Property History for 5822 Gage Avenue
Bell Gardens Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 5822 Gage Avenue