Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
11401 Washington Pl Immeuble residentiel 10 lots 2 406 663 € (240 666 €/Lot) Taux de capitalisation 5,30 % Los Angeles, CA 90066



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 10-Unit Investment Opportunity in Mar Vista | Upgraded Plumbing & Electrical (2025
- 7,129-SF Building on a 7,753-SF Corner Lot | Desirable Opportunity to Add ADUs
- 5.30% Current Cap Rate & 12.30 Current GRM | 7.39% Pro-Forma Cap Rate & 9.64 Pro-Forma GRM
- Prime Westside Location Near Marina Del Rey, Venice, Culver City, Santa Monica, and Playa Vista
- Updated Units | Total of 7 Garages & an On-Site Laundry Facility – Generate Additional Annual Income
- Close Proximity to Silicon Beach, Culver City & Many Surrounding Major Tech Employers
Résumé analytique
ASSET
10-unit apartment located in Mar Vista. The property is comprised of (3) 2-bedroom/1-bathroom units and (7) 1-bedroom/1-bathroom units on a 7,753-SF corner lot. One of the 1-bedrooms units is currently vacant. The plumbing and electrical were upgraded in 2025. Some of the units have been renovated with hardwood floors, newer windows, quartz counters and modern upgrades in the kitchens and bathrooms. The property features 7 garages and an on-site laundry facility, which both generate additional annual income. The garages and large lot present a desirable opportunity to add ADUs.
LOCATION
11401 Washington Place is located west of Sawtelle Boulevard in the prime Mar Vista neighborhood, with convenient access to Marina Del Rey, Venice, Culver City, Santa Monica, and Playa Vista, offering an abundance of dining, entertainment, beach, and lifestyle amenities. The property is adjacent to Silicon Beach, Culver City and the many technology and entertainment companies on the Westside, including Sony Pictures, Amazon Studios, Google, Meta, One Culver, Apple, Electronic Arts, Snap, and Hulu.
FINANCIALS
This 7,129-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.30% and current GRM of 12.30 with a pro-forma cap rate of 7.39% and pro-forma GRM of 9.64.
Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
10-unit apartment located in Mar Vista. The property is comprised of (3) 2-bedroom/1-bathroom units and (7) 1-bedroom/1-bathroom units on a 7,753-SF corner lot. One of the 1-bedrooms units is currently vacant. The plumbing and electrical were upgraded in 2025. Some of the units have been renovated with hardwood floors, newer windows, quartz counters and modern upgrades in the kitchens and bathrooms. The property features 7 garages and an on-site laundry facility, which both generate additional annual income. The garages and large lot present a desirable opportunity to add ADUs.
LOCATION
11401 Washington Place is located west of Sawtelle Boulevard in the prime Mar Vista neighborhood, with convenient access to Marina Del Rey, Venice, Culver City, Santa Monica, and Playa Vista, offering an abundance of dining, entertainment, beach, and lifestyle amenities. The property is adjacent to Silicon Beach, Culver City and the many technology and entertainment companies on the Westside, including Sony Pictures, Amazon Studios, Google, Meta, One Culver, Apple, Electronic Arts, Snap, and Hulu.
FINANCIALS
This 7,129-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.30% and current GRM of 12.30 with a pro-forma cap rate of 7.39% and pro-forma GRM of 9.64.
Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
195 632 €
|
200,32 €
|
| Autres revenus |
13 408 €
|
13,73 €
|
| Perte due à la vacance |
6 271 €
|
6,42 €
|
| Revenu brut effectif |
202 769 €
|
207,63 €
|
| Taxes |
30 084 €
|
30,80 €
|
| Frais d’exploitation |
45 102 €
|
46,18 €
|
| Total des frais |
75 186 €
|
76,99 €
|
| Résultat net d’exploitation |
127 583 €
|
130,64 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 195 632 € |
| Annuel par m² | 200,32 € |
| Autres revenus | |
|---|---|
| Annuel | 13 408 € |
| Annuel par m² | 13,73 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 271 € |
| Annuel par m² | 6,42 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 202 769 € |
| Annuel par m² | 207,63 € |
| Taxes | |
|---|---|
| Annuel | 30 084 € |
| Annuel par m² | 30,80 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 45 102 € |
| Annuel par m² | 46,18 € |
| Total des frais | |
|---|---|
| Annuel | 75 186 € |
| Annuel par m² | 76,99 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 127 583 € |
| Annuel par m² | 130,64 € |
Informations sur l’immeuble
| Prix | 2 406 663 € | Style d’appartement | Avec jardin |
| Prix par lot | 240 666 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,07 ha |
| Taux de capitalisation | 5,30 % | Surface de l’immeuble | 662 m² |
| Multiplicateur du loyer brut | 12.3 | Occupation moyenne | 90% |
| Nb de lots | 10 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1954 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,09/1 000 m² |
| Zonage | LAR3 | ||
| Prix | 2 406 663 € |
| Prix par lot | 240 666 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,30 % |
| Multiplicateur du loyer brut | 12.3 |
| Nb de lots | 10 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,07 ha |
| Surface de l’immeuble | 662 m² |
| Occupation moyenne | 90% |
| Nb d’étages | 2 |
| Année de construction | 1954 |
| Ratio de stationnement | 0,09/1 000 m² |
| Zonage | LAR3 |
Caractéristiques
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 7 | 1 623 € | - |
| 2+1 | 3 | 1 645 € | - |
1 1
Moyennement praticable à pied
70/100
Très bien adapté aux voitures
80/100
Bons transports en commun
70/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 4214-007-004 | Évaluation totale | 934 520 € (2026) |
| Évaluation du terrain | 373 804 € (2026) | Impôts annuels | 30 084 € (45,42 €/m²) |
| Évaluation des aménagements | 560 715 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
4214-007-004
Évaluation du terrain
373 804 € (2026)
Évaluation des aménagements
560 715 € (2026)
Évaluation totale
934 520 € (2026)
Impôts annuels
30 084 € (45,42 €/m²)
Année d’imposition
2025
1 sur 14
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
11401 Washington Pl
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.
