$2,988,888
6725 Perry Road, Bell Gardens CA 90201
Multi-Family (12 Units)
Property type
14 days
On market
$502
Price per sqft
0 cars
Garage
1960
Year built
10,241 sqft
Lot size
Open Houses
Overview
Well-maintained 12-unit apartment building in Bell Gardens featuring 11 one-bedroom units and one spacious two-bedroom unit. Pride of ownership is evident throughout, with recent exterior paint, updated fencing, and thoughtfully improved landscaping including low-maintenance artificial turf in the front and a large courtyard area with barbeque. The property includes an...
Listing provided by: Micah Peterson DRE #01366504, Micah Peterson Broker, John Klag DRE #02272093, Dream Life Real Estate
Listing updated: May 23, 2026 at 12:43am.
Last checked: Jun 3, 2026 at 09:30am
Source: CRMLS #RS26085546
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,500 | $1,500 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,000 | $1,000 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,400 | $1,400 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,000 | $1,000 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,000 | $1,000 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,050 | $1,050 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,050 | $1,050 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,400 | $1,400 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,000 | $1,000 | $1,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,600 | $1,600 | $1,600 | Unfurnished |
| 1 | 2 | 1 | — | $800 | $800 | $2,100 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $1,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 12
Separate Electric Meters: 12
Separate Gas Meters: 12
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
18.6x
List Price / Annual Gross Rent
Cap Rate
1.68%
NOI / List Price
Gross Scheduled Income: $160,800
Operating Expense: $50,351
Net Operating Income: $50,351
Annual Operating Expenses
Electric: $967
Fuel: $5,075
Insurance: $9,963
Professional Management: $0
Trash: $3,852
Water / Sewer: $15,870
Interior
Appliances: Dryer, Washer
Laundry: Common Area, Laundry Room, Dryer Included, Washer Included
Entry Location: Ground Level
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6358010002
Additional Parcels: No
Tax Lot: 17
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Gutters
Nearby Schools
Nearby schools around the 6725 Perry Road, Bell Gardens, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,391,110
Total Interest
$3,049,730
Total Payment
$5,440,840
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,377
per month
Property History for 6725 Perry Road
Bell Gardens Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 6725 Perry Road