$924,000
1111 Walnut, Long Beach CA 90813
Multi-Family (Triplex)
Property type
1 day
On market
$448
Price per sqft
0 cars
Garage
1948
Year built
5,107 sqft
Lot size
Open Houses
Overview
This attractive 3-unit income property features a desirable unit mix consisting of one spacious 2-bedroom, 1-bath unit and two well-appointed 1-bedroom, 1-bath units, offering broad appeal to a variety of tenants. Each residence provides a comfortable and functional layout designed to maximize living space and everyday convenience. The property also includes three dedicated...
Listing provided by: Kristie Pabst DRE #00804122 562-987-3244, Pabst, Kinney & Associates
Listing updated: Jun 9, 2026 at 05:18pm.
Last checked: Jun 9, 2026 at 06:30pm
Source: CRMLS #PW26123123
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,525 | $1,525 | $1,950 | Unfurnished |
| 1 | 1 | 1 | — | $1,650 | $1,650 | $1,695 | Unfurnished |
| 1 | 1 | 1 | — | $1,595 | $1,595 | $1,695 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
16.1x
List Price / Annual Gross Rent
Gross Scheduled Income: $57,240
Vacancy Allowance: $0
Operating Expense: $0
Net Operating Income: $0
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $0
Licenses: $0
Maintenance: $0
New Taxes: $0
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Other Expense: $0
Interior
Cooling: None
Heating: Wall Furnace
Laundry: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Construction Materials: Stucco
Common Walls: Two Common Walls Or More
Lot Features: Yard
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: Neighborhood
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Uncovered
Garage Spaces: 0
Uncovered Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7267001001
Additional Parcels: No
Tax Lot: 1
Subdivision: Downtown (DT)
Community
Senior Community: No
Community Features: Curbs, Street Lights
Nearby Schools
Nearby schools around the 1111 Walnut, Long Beach, CA 90813. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$739,200
Total Interest
$942,809
Total Payment
$1,682,009
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,785
per month
Property History for 1111 Walnut
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 1111 Walnut