$1,750,000
1117 Euclid, Long Beach CA 90804
Multi-Family (Fourplex)
Property type
6 days
On market
$343
Price per sqft
8 cars
Garage
1991
Year built
6,245 sqft
Lot size
Home highlights
Open Houses
Overview
Well-maintained 4-unit residential income property located in the desirable Eastside neighborhood of Long Beach. Built in 1991, the building offers 5,100 sq. ft. of living space on a 6,245 sq. ft. lot with a diverse unit mix comprised of — 2BR/1BA | 2BR/1BA | 4BR/2BA | 5BR/2BA ideal for maximizing rental income. The property generates $11,150 in total monthly gross income...
Listing provided by: Hope Bustamante DRE #01705015, G&H Realty Company Inc.
Listing updated: May 31, 2026 at 01:18pm.
Last checked: Jun 2, 2026 at 08:31pm
Source: CRMLS #PW26116112
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 2 | $0 | $0 | $2,500 | Unfurnished |
| 1 | 2 | 1 | 2 | $1,750 | $1,750 | $2,350 | Unfurnished |
| 1 | 4 | 2 | 2 | $3,500 | $3,500 | $3,800 | Unfurnished |
| 1 | 5 | 2 | 2 | $3,150 | $3,150 | $4,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Carpet: 4
Rent Control: No
Units Leased: 3
Total Actual Rent: $10,350
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
13.0x
List Price / Annual Gross Rent
Cap Rate
5.59%
NOI / List Price
Gross Scheduled Income: $134,148
Operating Expense: $36,250
Net Operating Income: $97,898
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $4,550
Licenses: $500
Maintenance: $4,600
New Taxes: $23,000
Trash: $0
Water / Sewer: $3,600
Interior
Interior Features: Balcony, Ceiling Fans, Unfurnished
Flooring: Carpet, Laminate, Tile, Vinyl
Cooling: None
Heating: Wall Furnace
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup, Inside
Accessibility: None
Entry Location: Street
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Construction Materials: Stucco
Common Walls: Two Common Walls Or More
Lot Features: Rectangular Lot, Walkstreet, Yard
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Garage and Parking
Parking: Assigned, Door Single, Garage, On Site
Garage Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7254001023
Additional Parcels: No
Tax Lot: 44
Subdivision: Eastside (ES)
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1117 Euclid, Long Beach, CA 90804. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,400,000
Total Interest
$1,785,623
Total Payment
$3,185,623
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,822
per month
Property History for 1117 Euclid
Long Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90804.
Similar Homes
Listings with similar prices to 1117 Euclid