$1,450,000
12209 12205 Colima Road, Whittier CA 90604
Multi-Family (4 Units)
Property type
150 days
On market
$310
Price per sqft
4 cars
Garage
1988
Year built
11,853 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional Multi-Unit Investment Opportunity in North Whittier. Rare opportunity to acquire a well-maintained multi-property investment offering strong current income with upside potential. This unique compound features three separate residential structures on one expansive lot, ideally suited for long-term investors seeking stability, scale, and future growth. The property...
Listing provided by: Amber Treat DRE #01979143, Century 21 Masters
Listing updated: Jun 12, 2026 at 05:08pm.
Last checked: Jun 12, 2026 at 05:30pm
Source: CRMLS #SW26008152
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $1,814 | $1,814 | $2,600 | Unfurnished |
| 1 | 3 | 2 | 1 | $2,484 | $2,484 | $3,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $1,366 | $1,366 | $2,100 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,188 | $1,188 | $1,900 | Unfurnished |
# of Buildings: 3
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 2
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $6,853
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
17.6x
List Price / Annual Gross Rent
Cap Rate
4.8%
NOI / List Price
Gross Scheduled Income: $82,236
Operating Expense: $12,000
Net Operating Income: $70,236
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,000
Maintenance: $5,000
Professional Management: $4,000
Trash: $0
Water / Sewer: $0
Interior
Laundry: Inside
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Multi Split
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Concrete, Covered, Carport, Door Multi, Detached Carport, Driveway Level, Driveway, Garage Faces Front, Garage, RV Parking, Garage Faces Side
Garage Spaces: 4
Uncovered Spaces: 8
Carport Spaces: 3
Parking Total: 15
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8031029045
Additional Parcels: Yes
Tax Lot: 208
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Suburban
Nearby Schools
Nearby schools around the 12209 12205 Colima Road, Whittier, CA 90604. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,160,000
Total Interest
$1,479,516
Total Payment
$2,639,516
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,992
per month
Property History for 12209 12205 Colima Road
Whittier Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90604.
Similar Homes
Listings with similar prices to 12209 12205 Colima Road