Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1081 Cherry Ave 1081 Cherry Ave Immeuble residentiel 6 lots 904 113 € (150 686 €/Lot) Taux de capitalisation 7,17 % Long Beach, CA 90813



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 18% rental upside available for nearly an 8% cap rate!
- And located in a rapidly gentrifying neighborhood!
- With cash-flow on day one!
Résumé analytique
1081 Cherry Avenue presents investors with a rare opportunity to acquire a fully occupied, cash-flowing six-unit asset in Long Beach at a compelling 7.17% current cap rate with immediate upside on the table.
Offered at $1,050,000, $175,000 per unit and $379 per square foot, this 1923 built property delivers strong in place income of $115,008 annually against a lean 33% expense ratio, producing a current NOI of $75,322 with a clear path to $87,728 at pro forma rents. The property consists of one two-bedroom one-bath unit and five studios across 2,773 square feet of building on a 6,187 square foot lot.
All six units are occupied with tenants paying gas and electric, and the building features an on-site laundry facility and garage parking for the two-bedroom unit.
Studios are currently averaging $1,272 per month against a market rent of $1,600, representing an 18% rental upside that a new owner can capture through natural turnover with no heavy lifting required. At pro forma rents the GRM compresses to 8.45 and the cap rate expands to 8.36%, both favorable against comparable sales in the submarket which are averaging a 6.09% cap rate and 11.06 GRM.
For the value-add investor seeking strong in-place cash flow with meaningful upside ahead, 1081 Cherry Avenue delivers day-one income, a below-market rent profile with room to grow, and the kind of returns that get stronger over time as rents are pushed to market through natural turnover.
Offered at $1,050,000, $175,000 per unit and $379 per square foot, this 1923 built property delivers strong in place income of $115,008 annually against a lean 33% expense ratio, producing a current NOI of $75,322 with a clear path to $87,728 at pro forma rents. The property consists of one two-bedroom one-bath unit and five studios across 2,773 square feet of building on a 6,187 square foot lot.
All six units are occupied with tenants paying gas and electric, and the building features an on-site laundry facility and garage parking for the two-bedroom unit.
Studios are currently averaging $1,272 per month against a market rent of $1,600, representing an 18% rental upside that a new owner can capture through natural turnover with no heavy lifting required. At pro forma rents the GRM compresses to 8.45 and the cap rate expands to 8.36%, both favorable against comparable sales in the submarket which are averaging a 6.09% cap rate and 11.06 GRM.
For the value-add investor seeking strong in-place cash flow with meaningful upside ahead, 1081 Cherry Avenue delivers day-one income, a below-market rent profile with room to grow, and the kind of returns that get stronger over time as rents are pushed to market through natural turnover.
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble Sous séquestre
| Prix | 904 113 € | Classe d’immeuble | C |
| Prix par lot | 150 686 € | Surface du lot | 0,06 ha |
| Type de vente | Investissement | Surface de l’immeuble | 258 m² |
| Taux de capitalisation | 7,17 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 9.13 | Nb d’étages | 2 |
| Nb de lots | 6 | Année de construction | 1923 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,17/1 000 m² |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Zonage | LBR2N - Restricted Density Multiple Dwelling | ||
| Prix | 904 113 € |
| Prix par lot | 150 686 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7,17 % |
| Multiplicateur du loyer brut | 9.13 |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 258 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1923 |
| Ratio de stationnement | 0,17/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | LBR2N - Restricted Density Multiple Dwelling |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 1 | 2 282 € | 100 |
| Studios | 5 | 1 134 € | 32 |
1 1
Moyennement praticable à pied
70/100
Exceptionnellement adapté aux voitures
90/100
Bons transports en commun
60/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 7267-014-025 | Évaluation des aménagements | 82 390 € (2026) |
| Évaluation du terrain | 304 899 € (2026) | Évaluation totale | 387 288 € (2026) |
Taxes foncières
Numéro de parcelle
7267-014-025
Évaluation du terrain
304 899 € (2026)
Évaluation des aménagements
82 390 € (2026)
Évaluation totale
387 288 € (2026)
1 sur 10
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
1081 Cherry Ave | 1081 Cherry Ave
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.
