$2,199,500
7015 Rugby, Huntington Park CA 90255
Multi-Family (12 Units)
Property type
4 days
On market
$201
Price per sqft
0 cars
Garage
1960
Year built
12,623 sqft
Lot size
Home highlights
Open Houses
Overview
Two story, twelve unit apartment building located one block from Huntington Park's Historic Downtown Pacific Blvd. Unit mix is 4-1 bedroom/1bathroom units, 7-2 bedroom/1 bathroom units and 1-3 bedroom/1 1//2 bath unit. The property has all units surrounding and most facing the sparkling, fully fenced swimming pool. 9 carports in the rear provide parking for the property...
Listing provided by: Donald Brabant DRE #00635396 562-760-5156, Brabant Realty & Management
Listing updated: Jun 1, 2026 at 11:19pm.
Last checked: Jun 5, 2026 at 02:30pm
Source: CRMLS #RS26116448
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 1 | 1 | — | $1,200 | $4,800 | $6,400 | Unfurnished |
| 7 | 2 | 1 | — | $1,600 | $11,200 | $13,300 | Unfurnished |
| 1 | 3 | 2 | — | $2,200 | $2,200 | $2,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 12
Separate Electric Meters: 13
Separate Gas Meters: 13
Separate Water Meters: 1
Carpet: 12
Disposal: 12
Rent Control: Yes
Units Leased: 12
Total Actual Rent: $14,750
Tenant Pays: Electricity, Telephone
Financial Snapshot
Gross Rent Multiplier
12.4x
List Price / Annual Gross Rent
Cap Rate
5.98%
NOI / List Price
Gross Scheduled Income: $177,000
Operating Expense: $131,535
Net Operating Income: $131,535
Annual Operating Expenses
Cable TV: $0
Electric: $2,127
Furniture Replacement: $0
Gardener: $2,155
Fuel: $6,129
Insurance: $15,531
Licenses: $300
Maintenance: $45,073
New Taxes: $30,000
Pest Control: $2,152
Pool: $6,317
Professional Management: $6,082
Supplies: $959
Trash: $6,347
Water / Sewer: $4,135
Workers Comp: $4,228
Other Expense: $3,500
Interior
Interior Features: Balcony, Ceiling Fans, Laminate Counters, Multiple Staircases
Room Type: Primary Bathroom
Flooring: Carpet, Laminate, Vinyl
Cooling: None
Heating: Wall Furnace
Appliances: Disposal, Gas Water Heater, Water Heater
Fireplace: None
Laundry: Common Area
Accessibility: Accessible Entrance
Entry Location: Front
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 2
Door Features: Sliding Doors
Roof: Composition, Shingle
Foundation: Slab
Property Condition: Repairs Cosmetic, Repairs Major
Exterior: Rain Gutters
Common Walls: Two Common Walls Or More
Security Features: Prewired, Carbon Monoxide Detectors, Smoke Detectors, Window Bars
Lot Features: Level, Near Public Transit, Rectangular Lot
Pool: Fenced, Gunite, In Ground, Private
Spa: None
Fencing: Block
Water Source: Public
Sewer: Public Sewer
Electric: Unknown
Utilities: Electricity Available, Electricity Connected, Natural Gas Available, Phone Available, Phone Connected, Sewer Available, Sewer Connected, Water Available, Water Connected
View: Courtyard, Pool
Road Frontage Type: City Street
Road Surface Type: Alley Paved, Paved
Garage and Parking
Parking: Attached Carport, Assigned
Garage Spaces: 0
Carport Spaces: 9
Parking Total: 9
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6322022034
Additional Parcels: No
Tax Lot: 11
Community
Senior Community: No
Community Features: Biking, Curbs, Gutters, Park, Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 7015 Rugby, Huntington Park, CA 90255. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,759,600
Total Interest
$2,244,273
Total Payment
$4,003,873
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,563
per month
Property History for 7015 Rugby
Huntington Park Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90255.
Similar Homes
Listings with similar prices to 7015 Rugby