$1,895,000
12745 Navajo Road, Apple Valley CA 92308
Multi-Family (8 Units)
Property type
42 days
On market
$201
Price per sqft
16 cars
Garage
1985
Year built
26,450 sqft
Lot size
Home highlights
Open Houses
Overview
8 3 bedrooms and 1.5 bathrooms Townhome Style Units with a 2 Car Detached Garage that leads into a courtyard area and into apartment. 5.75% CAP RATE based upon ACTUAL CURRENT RENTS and upside in rents. All units have been rehabbed except for two, interior Washer and Dryer hook ups, 2 car detached garage, Recent upgrades: Asphalt recently re blacked topped, 4 brand new AC units...
Listing provided by: Tracy Ishino DRE #00855731, Legacy Real Estate
Listing updated: May 1, 2026 at 05:07am.
Last checked: Jun 4, 2026 at 04:00pm
Source: CRMLS #PW26088844
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 3 | 2 | 2 | $14,475 | $14,475 | $16,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 8
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 1
Carpet: 8
Dishwasher: 8
Ranges: 8
Rent Control: No
Units Leased: 8
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.0x
List Price / Annual Gross Rent
Cap Rate
5.7%
NOI / List Price
Gross Scheduled Income: $171,904
Vacancy Allowance: $3,500
Vacancy Allowance Rate: 2%
Operating Expense: $51,000
Net Operating Income: $117,000
Annual Operating Expenses
Electric: $780
Gardener: $3,900
Insurance: $5,700
Maintenance: $12,000
New Taxes: $16,140
Professional Management: $0
Trash: $3,720
Water / Sewer: $8,760
Interior
Interior Features: All Bedrooms Up
Room Type: Bedroom
Flooring: Carpet, Tile, Vinyl
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Gas Oven, Gas Range, Gas Water Heater, Water Heater
Fireplace: None
Laundry: Electric Dryer Hookup, Gas Dryer Hookup, Inside
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Composition
Construction Materials: Stucco
Common Walls: Two Common Walls Or More
Security Features: Carbon Monoxide Detectors, Security Gate, Gated Community, Smoke Detectors, Security Lights
Lot Features: Sixteen To Twenty Units Acre, Six To Ten Units Acre
Pool: None
Spa: None
Fencing: Chain Link
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Door Multi, Garage, On Street
Garage Spaces: 16
Uncovered Spaces: 4
Parking Total: 20
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 3087502060000
Additional Parcels: No
Tax Lot: 6
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks, Gated
Nearby Schools
Nearby schools around the 12745 Navajo Road, Apple Valley, CA 92308. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,516,000
Total Interest
$1,933,574
Total Payment
$3,449,574
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,706
per month
Property History for 12745 Navajo Road
Apple Valley Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92308.
Similar Homes
Listings with similar prices to 12745 Navajo Road