Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1035 W 17th St Immeuble residentiel 12 lots 1 722 759 € (143 563 €/Lot) Taux de capitalisation 5,63 % Los Angeles, CA 90015
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Stable Cash Flow | $112K NOI at 5.63% Cap
- Fully Occupied DTLA Asset with Proven Rental Performance
- Significant Value-Add – Pro Forma 8–9% Cap Potential
Résumé analytique
TheWe are pleased to present 1035 W 17th Street, a 12-unit multifamily investment opportunity located in the highly desirable Pico-Union neighborhood, just minutes from Downtown Los Angeles and the LADT employment hub.
This fully occupied (100%) asset offers stable in-place cash flow with a current NOI of $112,593 and a 5.63% cap rate, providing investors with immediate day-one income. The property has been held by the current ownership since 1982, with rents maintained at below-market levels, creating a compelling value-add opportunity.
The asset presents approximately 50%+ rental upside, with current gross income of $166,224 and strong potential to increase to market levels, supporting a projected pro forma cap rate of 8–9%. This allows investors to significantly grow NOI through strategic rent repositioning.
Select capital improvements, including plumbing upgrades and seismic retrofitting, help reduce operational risk and enhance long-term asset stability.
Situated in a high-demand rental corridor, the property benefits from close proximity to Downtown Los Angeles, major transportation routes, and a dense employment base, supporting consistent tenant demand and long-term rental growth.
This offering represents an opportunity to acquire a stabilized, income-producing asset with strong upside potential in one of Los Angeles’ most active rental submarkets.property has undergone improvements including updates to the plumbing system and seismic retrofitting.
This fully occupied (100%) asset offers stable in-place cash flow with a current NOI of $112,593 and a 5.63% cap rate, providing investors with immediate day-one income. The property has been held by the current ownership since 1982, with rents maintained at below-market levels, creating a compelling value-add opportunity.
The asset presents approximately 50%+ rental upside, with current gross income of $166,224 and strong potential to increase to market levels, supporting a projected pro forma cap rate of 8–9%. This allows investors to significantly grow NOI through strategic rent repositioning.
Select capital improvements, including plumbing upgrades and seismic retrofitting, help reduce operational risk and enhance long-term asset stability.
Situated in a high-demand rental corridor, the property benefits from close proximity to Downtown Los Angeles, major transportation routes, and a dense employment base, supporting consistent tenant demand and long-term rental growth.
This offering represents an opportunity to acquire a stabilized, income-producing asset with strong upside potential in one of Los Angeles’ most active rental submarkets.property has undergone improvements including updates to the plumbing system and seismic retrofitting.
Data room Cliquez ici pour accéder à
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
143 182 €
|
146,50 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
143 182 €
|
146,50 €
|
| Taxes |
6 088 €
|
6,23 €
|
| Frais d’exploitation |
40 108 €
|
41,04 €
|
| Total des frais |
46 197 €
|
47,27 €
|
| Résultat net d’exploitation |
96 985 €
|
99,23 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 143 182 € |
| Annuel par m² | 146,50 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 143 182 € |
| Annuel par m² | 146,50 € |
| Taxes | |
|---|---|
| Annuel | 6 088 € |
| Annuel par m² | 6,23 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 40 108 € |
| Annuel par m² | 41,04 € |
| Total des frais | |
|---|---|
| Annuel | 46 197 € |
| Annuel par m² | 47,27 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 96 985 € |
| Annuel par m² | 99,23 € |
Informations sur l’immeuble
Caractéristiques
- Détecteur de fumée
Caractéristiques du lot
- Cuisine
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 1 | 937,18 € | - |
| 1+1 | 7 | - | - |
| 2+1 | 4 | - | - |
1 1
Très praticable à pied
80/100
Moyennement adapté aux voitures
70/100
Transports en commun exceptionnels
90/100
Assez praticable en vélo
30/100
Taxes foncières
| Numéro de parcelle | 5135-024-006 | Évaluation totale | 422 287 € |
| Évaluation du terrain | 127 404 € | Impôts annuels | 6 088 € (6,23 €/m²) |
| Évaluation des aménagements | 294 883 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5135-024-006
Évaluation du terrain
127 404 €
Évaluation des aménagements
294 883 €
Évaluation totale
422 287 €
Impôts annuels
6 088 € (6,23 €/m²)
Année d’imposition
2025
1 sur 3
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Capital Mortgage Service of America
1035 W 17th 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.