Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    10518 Western Ave Downey, CA 90241-2470

    • Apartment buildings
    • 11,059 SF
    • 0.40 lot acres
    OFF-MARKET
    Last Sale
    Jan 24, 2025
    $3,750,000
    Value Estimations
    $3,700,000
    Show details
    Cap Rate Potential
    4.5%
    Apartment buildings
    Location Intelligence
    Property ID
    US09-8832276
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Apartment buildings

    Property Details for 10518 Western Ave

    Year built
    1973
    Construction
    WOOD
    Lot size
    0.40 lot acres
    Property size
    11,059 SF
    Zone code
    DOR3*
    Property type
    Apartment buildings
    APN
    6252-026-030
    APU
    6252026030

    Description

    This exceptional 12-unit apartment building presents a compelling value-add opportunity in prime North Downey, California. The property, located at 10518 Western Ave, Downey, CA 90241, boasts 11,059 square feet on a 17,400 square foot lot and features a mix of spacious one and two-bedroom units. Built in 1973, the two-story building offers a strong foundation for future growth. The current Net Operating Income (NOI) is $205,954, yielding a 5.57% cap rate, with a pro-forma NOI of $269,974 and a pro-forma cap rate of 7.30%. The asking price is $3,700,000, translating to $334.57 per square foot and $308,333.33 per unit. Ample parking is provided with 25 spaces, exceeding a 2:1 ratio. The property is fee simple ownership and is not subject to a ground lease. This represents a rare opportunity to acquire a well-maintained multifamily asset in a desirable location with significant upside potential through rental increases. The property's convenient location offers easy access to essential services and major transportation routes, ensuring strong rental demand. This is a first-time-on-the-market offering in over 30 years. The property's Class C designation further underscores its value-add potential. The Los Angeles County Assessor's Parcel Number (APN) is 6252026030.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $3,595,000
      ML approach
      $3,700,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $2,705,000
      6.5%
      $2,500,000
      7%
      $2,320,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $4,204,000
      Market price range: $1.62M - $4.20M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $2,755,000
      Current use
      AUTO REPAIR, GARAGE
      $5,115,000
      Change: +86% Conversion: Difficult
      MEDICAL BUILDING
      $5,025,000
      Change: +83% Conversion: Moderate
      OFFICE BUILDING
      $3,495,000
      Change: +27% Conversion: Moderate
      COMMERCIAL (GENERAL)
      $3,415,000
      Change: +24% Conversion: Moderate
      WAREHOUSE, STORAGE
      $3,250,000
      Change: +18% Conversion: Difficult

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Downey
    County
    Los Angeles
    State
    California
    Longitude
    -118.131
    Latitude
    33.948
    CBSA code
    31080
    CBSA name
    LOS ANGELES-LONG BEACH-ANAHEIM, CA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $45,256
    $1,340,252
    $2,144,403
    $3,484,655
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $745,000
      3,990 SF

      11614 Coldbrook Ave

      APARTMENT HOUSE (5+ UNITS) • 3,990 SF
      11614 Coldbrook Ave, Downey, CA 90241-5325
      View Details
    • Value Estimation
      $1,125,000
      8,645 SF

      11734 Coldbrook Ave

      APARTMENT HOUSE (5+ UNITS) • 8,645 SF
      11734 Coldbrook Ave, Downey, CA 90241
      View Details
    • Value Estimation
      $705,000
      6,191 SF

      11627 Downey Ave

      APARTMENT HOUSE (5+ UNITS) • 6,191 SF
      11627 Downey Ave, Downey, CA 90241-4949
      View Details
    • Value Estimation
      $1,475,000
      13,525 SF

      8413 Fontana St

      APARTMENT HOUSE (5+ UNITS) • 13,525 SF
      8413 Fontana St, Downey, CA 90241-5114
      View Details
    • Value Estimation
      $1,820,000
      16,900 SF

      11700 Gurley Ave

      APARTMENT HOUSE (5+ UNITS) • 16,900 SF
      11700 Gurley Ave, Downey, CA 90241-4846
      View Details
    • Value Estimation
      $895,000
      7,082 SF

      10610 La Reina Ave

      APARTMENT HOUSE (5+ UNITS) • 7,082 SF
      10610 La Reina Ave, Downey, CA 90241-3455
      View Details

    Similar Nearby for Sale

    • $4,500,000

      Renovated Downey Apartments For Sale

      Fully renovated, stabilized 16-unit apartment buildings in Downey, California.
      11502 Adco Ave, Downey, CA 90241
      View Details
    • $1,055,000

      Turnkey Duplex: Investment or Multi-Generational

      Well-maintained duplex ideal for investment or multi-generational living.
      8509 Cleta St, Downey, CA 90241
      View Details
    • $1,950,000

      Downey Avenue Fourplex Opportunity

      Fourplex on Downey Ave, ideal for owner/user or investor.
      10515 Downey Ave, Downey, CA 90241
      View Details
    • $410,000

      Downey 55+ Community Condo

      Two-bedroom condo in a charming Downey 55+ community.
      11410 Brookshire Ave, Downey, CA 90241
      View Details
    • $3,200,000

      Firestone Blvd Development Opportunity

      22,576 SF C3 zoned land for mixed-use development.
      8129-8135 Firestone Blvd, Downey, CA 90241
      View Details
    • $12,000,000

      Downey Entertainment Venue Opportunity

      Premier 16,000 sq ft entertainment venue in Downey for sale.
      8206 Firestone Blvd, Downey, CA 90241
      View Details

    Similar Nearby for Lease

    • $3 SF/Yr
      3,612 SF

      Downey Retail Space Available

      3,612 SF retail suite in a multi-tenant building.
      11101 La Reina Ave, Downey, CA 90241
      View Details
    • Contact for pricing
      1,800 SF

      Downey Flex Space Available

      Flex space in a professional business park environment for rent.
      9700-9722 Washburn Rd, Downey, CA 90241
      View Details
    • $1.45 SF/Yr
      21,766 SF

      Downey Warehouse Space Available

      Refurbished warehouse space for rent in Downey, California.
      9716 Washburn Rd, Downey, CA 90241
      View Details
    • Contact for pricing
      2,600 SF

      Firestone Blvd Retail Space For Lease

      Downey Retail Center - 2600 SF Available
      9400 Firestone Blvd, Downey, CA 90241
      View Details
    • $1.75 SF/Yr
      38,878 SF

      Retail Space in Downey Center

      Retail space available in a well-located Downey shopping center.
      10207-10231 Lakewood Blvd, Downey, CA 90241
      View Details
    • $1.50 SF/Yr
      7,900 SF

      Functional Distribution/Manufacturing Facility For Rent

      7,900 SF distribution/manufacturing facility with fenced yards and office space.
      12217 Woodruff Ave, Downey, CA 90241
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    10518 Western Ave
    Downey, CA 90241-2470
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!