$6,950,000
876 S D, Perris CA 92570
Multi-Family (29 Units)
Property type
38 days
On market
$235
Price per sqft
0 cars
Garage
2021
Year built
41,382 sqft
Lot size
Home highlights
Open Houses
Overview
Rare mixed-use investment opportunity in the heart of Perris, California. Built in 2021, this modern 29,560 SF property sits on approximately 0.95 acres and features 15 residential units alongside 8 commercial suites, offering a compelling blend of diversified income streams in a single asset. The residential units consist of spacious townhome-style two-bedroom floor plans...
Listing provided by: James Hebish DRE #02135254, James Hebish Broker
Listing updated: Apr 28, 2026 at 04:58am.
Last checked: Jun 5, 2026 at 04:31pm
Source: CRMLS #PW26090989
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 21 | 2 | 2 | — | $2,260 | $33,206 | $51,579 | Unfurnished |
| 8 | 0 | 0 | — | $1,622 | $12,983 | $14,281 | Unfurnished |
# of Buildings: 1
# of Units Total: 29
Separate Electric Meters: 29
Separate Gas Meters: 29
Separate Water Meters: 29
Rent Control: No
Units Leased: 15
Total Actual Rent: $33,906
Financial Snapshot
Gross Rent Multiplier
12.4x
List Price / Annual Gross Rent
Cap Rate
5.9%
NOI / List Price
Gross Scheduled Income: $562,681
Vacancy Allowance: $16,880
Vacancy Allowance Rate: 3%
Operating Expense: $133,871
Net Operating Income: $411,930
Annual Operating Expenses
Electric: $8,520
Fuel: $8,520
Insurance: $24,558
Maintenance: $7,000
Pest Control: $995
Professional Management: $0
Trash: $8,520
Water / Sewer: $8,520
Interior
Heating: Central
Appliances: Dryer, Washer
Fireplace: Outside
Laundry: Inside, Dryer Included, Washer Included
Entry Location: Street
Exterior
Property Attached: Yes
Stories Total: 3
Levels: Three Or More
Common Walls: Two Common Walls Or More
Lot Features: Twenty Six To Thirty Units Acre
Pool: None
Water Source: Public
Sewer: Other
View: Courtyard
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 29
Parking Total: 29
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 313273010
Additional Parcels: No
Tax Lot: 4
Tax Block: 15
Community
Senior Community: No
Community Features: Valley
Nearby Schools
Nearby schools around the 876 S D, Perris, CA 92570. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$5,560,000
Total Interest
$7,091,474
Total Payment
$12,651,474
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$42,533
per month
Property History for 876 S D
Perris Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92570.
Similar Homes
Listings with similar prices to 876 S D