$1,725,000
1310 E Hellman, Long Beach CA 90813
Multi-Family (5 Units)
Property type
49 days
On market
$301
Price per sqft
4 cars
Garage
1920
Year built
7,837 sqft
Lot size
Open Houses
Overview
California Spanish Style in historic craftsman style neighborhood. Front building extra large units. All units are 2 bed 1 bath fully occupied. Upstairs back unit newly renovated with its own yard and laundry room. Some new windows. Four garages with one with a walkthrough door. Recently painted. Garden style landscape and two gated common yards.
Listing provided by: Christopher Reid DRE #01212706 562-883-1984, Keller Williams Coastal Prop., Leslie Campos DRE #02085417 562-301-9983, Keller Williams Coastal Prop.
Listing updated: Jun 2, 2026 at 08:14pm.
Last checked: Jun 2, 2026 at 08:30pm
Source: CRMLS #PW26083553
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,195 | $2,915 | $2,750 | Unfurnished |
| 1 | 2 | 1 | — | $2,750 | $2,750 | $2,900 | Unfurnished |
| 1 | 2 | 1 | — | $2,290 | $2,290 | $2,750 | Unfurnished |
| 1 | 2 | 1 | — | $2,590 | $2,590 | $2,650 | Unfurnished |
| 1 | 2 | 1 | — | $2,750 | $2,750 | $2,900 | Unfurnished |
# of Buildings: 2
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 5
Financial Snapshot
Gross Rent Multiplier
11.5x
List Price / Annual Gross Rent
Cap Rate
5.5%
NOI / List Price
Gross Scheduled Income: $150,500
Operating Expense: $38,187
Net Operating Income: $112,313
Annual Operating Expenses
Electric: $0
Gardener: $480
Fuel: $0
Insurance: $6,000
Maintenance: $5,000
New Taxes: $21,907
Professional Management: $0
Trash: $0
Water / Sewer: $4,800
Interior
Laundry: None
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 4
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7266002027
Additional Parcels: No
Tax Lot: 2
Community
Senior Community: No
Community Features: Curbs, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1310 E Hellman, Long Beach, CA 90813. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,380,000
Total Interest
$1,760,114
Total Payment
$3,140,114
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,669
per month
Property History for 1310 E Hellman
Long Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90813.
Similar Homes
Listings with similar prices to 1310 E Hellman