
Desert Shores Apartment | 81-83 Panorama Dr
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
merci

Votre e-mail a été envoyé !
Desert Shores Apartment 81-83 Panorama Dr Immeuble residentiel 8 lots 626 719 € (78 340 €/Lot) Taux de capitalisation 6,99 % Thermal, CA 92274



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 6.99% Cap Rate
- Steady rental income
RÉSUMÉ ANALYTIQUE
Investment Opportunity: 8-Unit Multifamily Property in Desert Shores, CA
Discover a prime investment opportunity with this 8-unit multifamily property located at 81-83 Panorama Drive in the serene community of Desert Shores, California. Priced at $715,000, this property offers a diverse unit mix and significant income potential, making it an ideal addition to any investor's portfolio.
Property Highlights:
Unit Mix: 5 Studios, 2 One-Bedroom Units, and 1 Two-Bedroom Unit
Total Building Area: Approximately 3,744 sq. ft. across three buildings
Parking: Uncovered on-site parking available
Zoning: R-1
APNs: 001-071-016 & 001-071-017
.
Investment Potential: This property presents a stable rental income with room for growth through lease optimization and value-add improvements. Three units are currently unpermitted, offering the opportunity for additional value through retroactive permitting or redevelopment. Located near State Route 86, the property benefits from high visibility and accessibility, with daily traffic counts of approximately 16,691 vehicles.
.
Investment Highlights
Desert Shores Multifamily Investment – 8 Units for $715,000
Affordable. Versatile. Income-Producing.
Introducing 81-83 Panorama Drive — an 8-unit multifamily nestled in the heart of Desert Shores, CA. With a mix of studios, 1-bedroom, and 2-bedroom units across three buildings, this property is a smart choice for investors seeking both value and upside potential in an under-the-radar rental market. 81 Panorama is approximately 1,800 sq. ft. and 83 Panorama is approximately 1,944 sq. ft. (buyer to verify).
.
Investment Snapshot:
List Price: $715,000
Cap Rate: 6.99%
Gross Scheduled Income: $87,000/year
Net Operating Income: $49,957/year
Cost Per Unit: $89,375
Three Buildings | Eight Total Units
Unit Mix & Layout:
5 Studios
2 One-Bedroom Units (including a detached structure)
1 Two-Bedroom Unit
Total Building Area: 3,744 sq. ft. (combined)
Zoning: R-1 | Parking: Uncovered
Why Invest Here?
Steady rental income with upside through lease optimization and minor value-add improvements
3 unpermitted units – potential for future permitting or reconfiguration to maximize returns
Located near State Route 86 (high daily traffic volume) and close to local conveniences
Minutes from the Salton Sea – an area gaining attention for environmental and recreational redevelopment
The Market Advantage:
Surrounded by affordability-conscious tenants with low vacancy pressure
Desert Shores is a quiet, tight-knit community perfect for long-term renters
5-mile population over 2,500 with continued growth expected
This is your chance to enter the multifamily space with a below-market price per door, reliable rents, and long-term growth possibilities. Whether you're building your portfolio or repositioning capital, this asset checks all the boxes.
*Buyer to verify all information. Property sold As-Is.
Discover a prime investment opportunity with this 8-unit multifamily property located at 81-83 Panorama Drive in the serene community of Desert Shores, California. Priced at $715,000, this property offers a diverse unit mix and significant income potential, making it an ideal addition to any investor's portfolio.
Property Highlights:
Unit Mix: 5 Studios, 2 One-Bedroom Units, and 1 Two-Bedroom Unit
Total Building Area: Approximately 3,744 sq. ft. across three buildings
Parking: Uncovered on-site parking available
Zoning: R-1
APNs: 001-071-016 & 001-071-017
.
Investment Potential: This property presents a stable rental income with room for growth through lease optimization and value-add improvements. Three units are currently unpermitted, offering the opportunity for additional value through retroactive permitting or redevelopment. Located near State Route 86, the property benefits from high visibility and accessibility, with daily traffic counts of approximately 16,691 vehicles.
.
Investment Highlights
Desert Shores Multifamily Investment – 8 Units for $715,000
Affordable. Versatile. Income-Producing.
Introducing 81-83 Panorama Drive — an 8-unit multifamily nestled in the heart of Desert Shores, CA. With a mix of studios, 1-bedroom, and 2-bedroom units across three buildings, this property is a smart choice for investors seeking both value and upside potential in an under-the-radar rental market. 81 Panorama is approximately 1,800 sq. ft. and 83 Panorama is approximately 1,944 sq. ft. (buyer to verify).
.
Investment Snapshot:
List Price: $715,000
Cap Rate: 6.99%
Gross Scheduled Income: $87,000/year
Net Operating Income: $49,957/year
Cost Per Unit: $89,375
Three Buildings | Eight Total Units
Unit Mix & Layout:
5 Studios
2 One-Bedroom Units (including a detached structure)
1 Two-Bedroom Unit
Total Building Area: 3,744 sq. ft. (combined)
Zoning: R-1 | Parking: Uncovered
Why Invest Here?
Steady rental income with upside through lease optimization and minor value-add improvements
3 unpermitted units – potential for future permitting or reconfiguration to maximize returns
Located near State Route 86 (high daily traffic volume) and close to local conveniences
Minutes from the Salton Sea – an area gaining attention for environmental and recreational redevelopment
The Market Advantage:
Surrounded by affordability-conscious tenants with low vacancy pressure
Desert Shores is a quiet, tight-knit community perfect for long-term renters
5-mile population over 2,500 with continued growth expected
This is your chance to enter the multifamily space with a below-market price per door, reliable rents, and long-term growth possibilities. Whether you're building your portfolio or repositioning capital, this asset checks all the boxes.
*Buyer to verify all information. Property sold As-Is.
BILAN FINANCIER (PRO FORMA - 2025) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
76 377 €
![]() |
274,04 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
3 819 €
![]() |
13,70 €
![]() |
Revenu brut effectif |
72 558 €
![]() |
260,34 €
![]() |
Taxes |
9 497 €
![]() |
34,08 €
![]() |
Frais d’exploitation |
19 204 €
![]() |
68,90 €
![]() |
Total des frais |
28 701 €
![]() |
102,98 €
![]() |
Résultat net d’exploitation |
43 857 €
![]() |
157,36 €
![]() |
BILAN FINANCIER (PRO FORMA - 2025)
Revenu de location brut | |
---|---|
Annuel | 76 377 € |
Annuel par m² | 274,04 € |
Autres revenus | |
---|---|
Annuel | - |
Annuel par m² | - |
Perte due à la vacance | |
---|---|
Annuel | 3 819 € |
Annuel par m² | 13,70 € |
Revenu brut effectif | |
---|---|
Annuel | 72 558 € |
Annuel par m² | 260,34 € |
Taxes | |
---|---|
Annuel | 9 497 € |
Annuel par m² | 34,08 € |
Frais d’exploitation | |
---|---|
Annuel | 19 204 € |
Annuel par m² | 68,90 € |
Total des frais | |
---|---|
Annuel | 28 701 € |
Annuel par m² | 102,98 € |
Résultat net d’exploitation | |
---|---|
Annuel | 43 857 € |
Annuel par m² | 157,36 € |
INFORMATIONS SUR L’IMMEUBLE
Prix | 626 719 € | Style d’appartement | De faible hauteur |
Prix par lot | 78 340 € | Classe d’immeuble | C |
Type de vente | Investissement | Surface du lot | 0,12 ha |
Taux de capitalisation | 6,99 % | Surface de l’immeuble | 279 m² |
Condition de vente | 1031 Exchange | Occupation moyenne | 100% |
Multiplicateur du loyer brut | 8.22 | Nb d’étages | 1 |
Nb de lots | 8 | Année de construction | 1970 |
Type de bien | Immeuble residentiel | Zonage | R-1 - LOW DENSITY RESIDENTIAL ZONE. |
Sous-type de bien | Appartement |
Prix | 626 719 € |
Prix par lot | 78 340 € |
Type de vente | Investissement |
Taux de capitalisation | 6,99 % |
Condition de vente | 1031 Exchange |
Multiplicateur du loyer brut | 8.22 |
Nb de lots | 8 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | De faible hauteur |
Classe d’immeuble | C |
Surface du lot | 0,12 ha |
Surface de l’immeuble | 279 m² |
Occupation moyenne | 100% |
Nb d’étages | 1 |
Année de construction | 1970 |
Zonage | R-1 - LOW DENSITY RESIDENTIAL ZONE. |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Sols carrelés
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
Studios | 5 | 613,57 € | - |
1+1 | 2 | 986,10 € | - |
2+1 | 1 | 964,18 € | - |
1 of 1
TAXES FONCIÈRES
Numéro de parcelle | 001-071-016-000 | Évaluation totale | 31 023 € (2023) |
Évaluation du terrain | 5 167 € (2023) | Impôts annuels | 9 497 € (34,08 €/m²) |
Évaluation des aménagements | 25 856 € (2023) | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
001-071-016-000
Évaluation du terrain
5 167 € (2023)
Évaluation des aménagements
25 856 € (2023)
Évaluation totale
31 023 € (2023)
Impôts annuels
9 497 € (34,08 €/m²)
Année d’imposition
2025
1 de 4
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par
Société non fournie
Desert Shores Apartment | 81-83 Panorama Dr
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.