$2,275,000
-$25,00021840 Cottonwood, Moreno Valley CA 92553
Multi-Family (6 Units)
Property type
239 days
On market
$2,633
Price per sqft
0 cars
Garage
1976
Year built
260,924 sqft
Lot size
Home highlights
Open Houses
Overview
THERE ARE TOTAL 4 PARCELS AS FOLLOW 263-170-004,263-170-003,263-170-006,263-170-007 TOTAL ALMOST 6 ACRES OF LAND .ONE PARCEL IS ZONED R-15 CAN BUILS UPTO 15-16 APARTMENTS REST IT IS R-3 3 HOUSES +3 ADU PER ACRE TOTAL DEVELOPMENT WILL BE 15 HOUSES AND 15 ADU+16 APRTMENTS.PLEASE CONFIRM WITH CITY. PROPERTY NEEDS MINOR CLEAN UP TO BRING TO MARKET RENT WHICH WILL BE BETWEEN...
Listing provided by: Tilak Chopra DRE #00865458 714-267-2552, CAL Top Realty & Investments
Listing updated: May 31, 2026 at 11:30pm.
Last checked: Jun 14, 2026 at 07:30pm
Source: CRMLS #PW25243605
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 14 | 6 | — | $9,675 | $9,675 | $13,000 | Unfurnished |
# of Buildings: 3
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
19.6x
List Price / Annual Gross Rent
Cap Rate
3.78%
NOI / List Price
Gross Scheduled Income: $116,100
Operating Expense: $30,000
Net Operating Income: $86,100
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $4,500
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Heating: Central
Laundry: In Kitchen
Entry Location: Level
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Sewer: Other
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 263170004
Additional Parcels: No
Tax Lot: 53
Community
Senior Community: No
Community Features: Street Lights