159 Roycroft Ave Immeuble residentiel 4 lots 1 655 489 € (413 872 €/Lot) Taux de capitalisation 5,46 % Long Beach, CA 90803



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Current 5.46% CAP with projected market CAP over 6%—perfect for investors seeking cash flow and growth.
- On-Site laundry, 3 garage spaces with tandem parking
- With a stellar Walk Score of 88, this property is located just half a block from the iconic 2nd Street and only two blocks from the beach.
- (2) Spacious 2-Bed/2-Bath Units, (1) VACANT 2-Bed/1-Bath, and (1) Furnished Studio
- Brand-new Roof, replaced just one year ago!
- Nearby the brand-new Olympic Pool debuting for the 2028 Games
RÉSUMÉ ANALYTIQUE
Rare 4-Unit Trophy Property in the Heart of Belmont Shore – 5.46% Cap Rate!
Welcome to 159 Roycroft Ave, an exceptional 4-unit investment opportunity nestled on one of the most coveted streets in Belmont Shore. Located just half a block from the iconic 2nd Street and only two blocks from the beach, this property delivers the ultimate in walkable, beachside living with a stellar Walk Score of 88. This pride-of-ownership asset boasts an ideal unit mix: (2) Spacious 2-Bed/2-Bath units, (1) Furnished Studio, (1) 2-Bed/1-Bath unit. Two units are vacant and recently renovated, including a front-facing 2-Bed/1-Bath perfect for an owner-user and a fully furnished studio ready to lease at premium market rents. Amenities include on-site laundry, 3 garage spaces, and tandem parking—a true rarity in this submarket. The building also features a brand-new roof, replaced just one year ago, offering peace of mind and reduced capital expenses for years to come. Offering a remarkable 5.46% Cap Rate, this property provides strong in-place income with significant upside potential, making it ideal for savvy investors, short-term rental operators, or homeowners looking to offset living costs. Belmont Shore continues to thrive as Long Beach’s premier lifestyle destination. From high-end dining, boutique shops, and vibrant nightlife to the brand-new Olympic Pool debuting for the 2028 Games, the area is poised for long-term appreciation. Residents enjoy immediate access to Alamitos Bay, the beach, and bike-friendly promenades, all within minutes of their front door. Properties like this are extremely rare—location, parking, income, and upside—this one checks all the boxes.
Welcome to 159 Roycroft Ave, an exceptional 4-unit investment opportunity nestled on one of the most coveted streets in Belmont Shore. Located just half a block from the iconic 2nd Street and only two blocks from the beach, this property delivers the ultimate in walkable, beachside living with a stellar Walk Score of 88. This pride-of-ownership asset boasts an ideal unit mix: (2) Spacious 2-Bed/2-Bath units, (1) Furnished Studio, (1) 2-Bed/1-Bath unit. Two units are vacant and recently renovated, including a front-facing 2-Bed/1-Bath perfect for an owner-user and a fully furnished studio ready to lease at premium market rents. Amenities include on-site laundry, 3 garage spaces, and tandem parking—a true rarity in this submarket. The building also features a brand-new roof, replaced just one year ago, offering peace of mind and reduced capital expenses for years to come. Offering a remarkable 5.46% Cap Rate, this property provides strong in-place income with significant upside potential, making it ideal for savvy investors, short-term rental operators, or homeowners looking to offset living costs. Belmont Shore continues to thrive as Long Beach’s premier lifestyle destination. From high-end dining, boutique shops, and vibrant nightlife to the brand-new Olympic Pool debuting for the 2028 Games, the area is poised for long-term appreciation. Residents enjoy immediate access to Alamitos Bay, the beach, and bike-friendly promenades, all within minutes of their front door. Properties like this are extremely rare—location, parking, income, and upside—this one checks all the boxes.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
123 597 €
![]() |
453,13 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
-
![]() |
-
![]() |
Revenu brut effectif |
123 597 €
![]() |
453,13 €
![]() |
Taxes |
-
![]() |
-
![]() |
Frais d’exploitation |
-
![]() |
-
![]() |
Total des frais |
29 494 €
![]() |
108,13 €
![]() |
Résultat net d’exploitation |
94 103 €
![]() |
345,00 €
![]() |
INFORMATIONS SUR L’IMMEUBLE
Prix | 1 655 489 € |
Prix par lot | 413 872 € |
Type de vente | Investissement |
Taux de capitalisation | 5,46 % |
Multiplicateur du loyer brut | 13.39 |
Nb de lots | 4 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | De hauteur moyenne |
Classe d’immeuble | C |
Surface du lot | 0,03 ha |
Surface de l’immeuble | 273 m² |
Nb d’étages | 2 |
Année de construction | 1956 |
Ratio de stationnement | 0,19/1 000 m² |
Zonage | LBR2S |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Chauffage
- Cuisine
- Four
- Cuisinière
- Baignoire/Douche
CARACTÉRISTIQUES DU SITE
- Sentiers pédestres et cyclables
- Transports en commun
1 of 1
Walk Score®
Très praticable à pied (88)
Bike Score®
Très praticable en vélo (75)
TAXES FONCIÈRES
Numéro de parcelle | 7256-023-029 | Évaluation des aménagements | 219 973 € |
Évaluation du terrain | 831 749 € | Évaluation totale | 1 051 722 € |