Current 8% Cap Rate | 9.6x GRM 112 S Eucalyptus Ave Immeuble residentiel 10 lots 1 537 005 € (153 700 €/Lot) Taux de capitalisation 8,50 % Inglewood, CA 90301







INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Current 8.5% Cap Rate | 9.3x GRM
- (1) 1+1, (1) 2+1 SFR, & (8) Singles
- Close Promity To Cafes, Restaurants, and Schools
- Excellent Cash-Flow Investment: $16,010/ Month
- Located In The Prime Inglewood Submarket
RÉSUMÉ ANALYTIQUE
The Davis Saadian Group is pleased to offer the opportunity to acquire this ten (10) unit multifamily investment opportunity located in the heart of Inglewood. This investment was constructed of wood frame and stucco on a raised foundation built in 1910 with a square footage of 2,678 on am expansive 8,005-square foot lot. The building has been reinforced and upgraded in compliance with the latest city codes and regulations, and is comprised of a remarkable unit mix, consisting of eight (8) studio units, one (1) 2+1 single family residence, and one (1) 1+1 unit. The investment is 100% occupied with a gross income of $16,010/month. There’s approximately 25% potential upside in rents, which an investor can achieve closer to about $19,500/month. The investment is currently priced at an 8.5% Cap Rate & 9.3x GRM. Excellent cash-flow investment opportunity. Please email for the Executive Summary/ Financial Analysis.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
164 507 €
![]() |
265,16 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
-
![]() |
-
![]() |
Revenu brut effectif |
164 507 €
![]() |
265,16 €
![]() |
Taxes |
-
![]() |
-
![]() |
Frais d’exploitation |
-
![]() |
-
![]() |
Total des frais |
33 807 €
![]() |
54,49 €
![]() |
Résultat net d’exploitation |
130 699 €
![]() |
210,67 €
![]() |
INFORMATIONS SUR L’IMMEUBLE
Prix | 1 537 005 € |
Prix par lot | 153 700 € |
Type de vente | Investissement |
Taux de capitalisation | 8,50 % |
Multiplicateur du loyer brut | 9.3 |
Nb de lots | 10 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | De faible hauteur |
Classe d’immeuble | C |
Surface du lot | 0,07 ha |
Surface de l’immeuble | 620 m² |
Occupation moyenne | 100% |
Nb d’étages | 1 |
Année de construction/rénovation | 1910/2020 |
Ratio de stationnement | 0,17/1 000 m² |
Zonage | R4, Inglewood - Multiple Dwelling |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Chauffage
- Four
- Baignoire/Douche
- Office
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Accès contrôlé
- CVC contrôlé par l’occupant
- Transports en commun
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
Studios | 8 | - | 33 |
1+1 | 1 | - | 37 |
2+1 | 1 | - | 46 - 70 |
1 of 1
Walk Score®
Très praticable à pied (86)
TAXES FONCIÈRES
Numéro de parcelle | 4020-018-023 | Évaluation des aménagements | 86 036 € (2025) |
Évaluation du terrain | 344 163 € (2025) | Évaluation totale | 430 199 € (2025) |