
627 W 82nd St
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.
627 W 82nd St Immeuble residentiel 5 lots 990 714 € (198 143 €/Lot) Taux de capitalisation 5,41 % Los Angeles, CA 90044



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Five-Unit Apartment on a Large 9,302-SF Lot | Located in the Rapidly Gentrifying & Revitalized Neighborhood of Los Angeles
- Unit Mix of (One) 3-Bedroom/1-Bathroom House and (Four) 2-Bedroom/1-Bathroom Units | Rare LAR3 TOC Tier 3 Zoning – Build Up to 20 Units*
- One Unit Delivered Vacant | Gated Building with 5 Parking Spaces | Offered at $230,000 Per Unit & $328 Per SF
- 8.55% Pro-Forma Cap Rate & 8.27 Pro-Forma GRM | 5.41% Current Cap Rate & 11.28 Current GRM
- Tremendous Value-Add Opportunity - Approximately 36% in Rental Upside | Located 3 Miles from SoFi Stadium, Youtube Theatre, The Forum & Intuit Dome
- TOC Tier 3 High Density Bonus Allowance with No Subterranean Parking Required & Only 0.5 Parking Spaces Per Unit
RÉSUMÉ ANALYTIQUE
ASSET
5-unit apartment located in Los Angeles.
The property is comprised of (one) 3-bedroom/1-bathroom house and (four) 2-bedroom/1-bathroom units. One of the 2-bedroom units is being delivered vacant.
Situated on a large 9,302-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 20 units* or to add ADUs in a dense rental market of Los Angeles.
Furthermore, the property is gated and features 5 parking spaces.
LOCATION
This 3,505-SF apartment is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 8.55% pro-forma cap rate and 8.27 pro-forma GRM, 627 W. 82nd Street has rents which are +/- 36% below market. The asset also contains stable in-place rents with a current cap rate of 5.41% and current GRM of 11.28. The property is being offered at $230,000 per unit and $328 per square foot.
Please do not disturb tenants. Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property. Offering memorandum posted on Loopnet.com. Offering memorandum can also be accessed via Dropbox link:
5-unit apartment located in Los Angeles.
The property is comprised of (one) 3-bedroom/1-bathroom house and (four) 2-bedroom/1-bathroom units. One of the 2-bedroom units is being delivered vacant.
Situated on a large 9,302-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 20 units* or to add ADUs in a dense rental market of Los Angeles.
Furthermore, the property is gated and features 5 parking spaces.
LOCATION
This 3,505-SF apartment is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 8.55% pro-forma cap rate and 8.27 pro-forma GRM, 627 W. 82nd Street has rents which are +/- 36% below market. The asset also contains stable in-place rents with a current cap rate of 5.41% and current GRM of 11.28. The property is being offered at $230,000 per unit and $328 per square foot.
Please do not disturb tenants. Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property. Offering memorandum posted on Loopnet.com. Offering memorandum can also be accessed via Dropbox link:
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
87 831 €
![]() |
269,73 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
2 634 €
![]() |
8,09 €
![]() |
Revenu brut effectif |
85 196 €
![]() |
261,64 €
![]() |
Taxes |
12 384 €
![]() |
38,03 €
![]() |
Frais d’exploitation |
19 216 €
![]() |
59,01 €
![]() |
Total des frais |
31 599 €
![]() |
97,04 €
![]() |
Résultat net d’exploitation |
53 597 €
![]() |
164,60 €
![]() |
BILAN FINANCIER (RÉEL - 2024)
Revenu de location brut | |
---|---|
Annuel | 87 831 € |
Annuel par m² | 269,73 € |
Autres revenus | |
---|---|
Annuel | - |
Annuel par m² | - |
Perte due à la vacance | |
---|---|
Annuel | 2 634 € |
Annuel par m² | 8,09 € |
Revenu brut effectif | |
---|---|
Annuel | 85 196 € |
Annuel par m² | 261,64 € |
Taxes | |
---|---|
Annuel | 12 384 € |
Annuel par m² | 38,03 € |
Frais d’exploitation | |
---|---|
Annuel | 19 216 € |
Annuel par m² | 59,01 € |
Total des frais | |
---|---|
Annuel | 31 599 € |
Annuel par m² | 97,04 € |
Résultat net d’exploitation | |
---|---|
Annuel | 53 597 € |
Annuel par m² | 164,60 € |
INFORMATIONS SUR L’IMMEUBLE
Prix | 990 714 € | Classe d’immeuble | C |
Prix par lot | 198 143 € | Surface du lot | 0,09 ha |
Type de vente | Investissement | Surface de l’immeuble | 326 m² |
Taux de capitalisation | 5,41 % | Occupation moyenne | 80% |
Multiplicateur du loyer brut | 11.28 | Nb d’étages | 2 |
Nb de lots | 5 | Année de construction | 1924 |
Type de bien | Immeuble residentiel | Ratio de stationnement | 0,13/1 000 m² |
Sous-type de bien | Appartement | ||
Zonage | R3 - LAR3 - TOC Tier 3 |
Prix | 990 714 € |
Prix par lot | 198 143 € |
Type de vente | Investissement |
Taux de capitalisation | 5,41 % |
Multiplicateur du loyer brut | 11.28 |
Nb de lots | 5 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Classe d’immeuble | C |
Surface du lot | 0,09 ha |
Surface de l’immeuble | 326 m² |
Occupation moyenne | 80% |
Nb d’étages | 2 |
Année de construction | 1924 |
Ratio de stationnement | 0,13/1 000 m² |
Zonage | R3 - LAR3 - TOC Tier 3 |
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
3+1 | 1 | 1 378 € | - |
2+1 | 4 | 1 485 € | - |
1 of 1
TAXES FONCIÈRES
Numéro de parcelle | 6032-023-025 | Évaluation totale | 792 829 € |
Évaluation du terrain | 576 604 € | Impôts annuels | 12 384 € (38,03 €/m²) |
Évaluation des aménagements | 216 225 € | Année d’imposition | 2024 |
TAXES FONCIÈRES
Numéro de parcelle
6032-023-025
Évaluation du terrain
576 604 €
Évaluation des aménagements
216 225 €
Évaluation totale
792 829 €
Impôts annuels
12 384 € (38,03 €/m²)
Année d’imposition
2024
1 de 11
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

627 W 82nd St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.