Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1156 W. Florence Ave. 1156 W Florence Ave Immeuble residentiel 15 lots 5 381 625 € (358 775 €/Lot) Taux de capitalisation 6,34 % Los Angeles, CA 90044



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Immediate cash flow at day one
- 5year master lease, commenced Mar 2026, with one 5 year option to extend
- Potential welfare tax exemption, substantially reducing property taxes, if purchased through a qualified non profit
- Master tenant pays for all utilities
- Master tenant pays for all repairs, maintenance & unit turnovers
- Brand new construction
Résumé analytique
IMMEDIATE CASH FLOW AT DAY ONE. 100% MASTER LEASED. NEWLY CONSTRUCTED 15-UNIT APARTMENT BUILDING.
eLAvate, Inc. is pleased to present 1156 W. Florence Ave. A newly constructed 15 unit apartment community with a dedicated on site office, 100% MASTER-LEASED to a single corporate tenant encompassing all 15 units. This is not a lease up. This is IMMEDIATE CASH FLOW AT DAY ONE with none of the leasing risk, turnover cost or vacancy drag of traditional multifamily ownership. 13 of the 15 units are restricted via a recorded rental covenant. 2 units (both three bedrooms) are at market rate/unrestricted. New construction delivered in March 2026. Three stories, 9,571 SF, 0.14-acre lot. 15 residential units + 1 on site office (lobby level, with private restroom & HVAC. Unit Mix: 7 Studios | 6 Two Bedroom/Two Bath with washer & dryer | 2 Three Bedroom/Two Bath with washer & dryer. All electric property. Every unit equipped with stainless steel refrigerator, microwave, dishwasher, and electric range/stove. All 2BR and 3BR units include an in-unit full-size washer. Common area laundry room serving the 7 ground floor studio units, equipment provided under separate agreement at no cost to ownership. Owner provides internet & TV streaming to all units and the on site office via a Spectrum bulk internet agreement at no cost to the master tenant. **POTENTIAL WELFARE TAX EXEMPTION* As an affordable/ED-1 project, a buyer who acquires and holds the Property through a qualifying nonprofit may substantially reduce the property taxes and meaningfully improve net cash flow versus standard taxation This is a buyer side structuring decision, not a feature of the current ownership or lease. This is not a guarantee of exemption and buyers should consult their own tax and legal advisors.
eLAvate, Inc. is pleased to present 1156 W. Florence Ave. A newly constructed 15 unit apartment community with a dedicated on site office, 100% MASTER-LEASED to a single corporate tenant encompassing all 15 units. This is not a lease up. This is IMMEDIATE CASH FLOW AT DAY ONE with none of the leasing risk, turnover cost or vacancy drag of traditional multifamily ownership. 13 of the 15 units are restricted via a recorded rental covenant. 2 units (both three bedrooms) are at market rate/unrestricted. New construction delivered in March 2026. Three stories, 9,571 SF, 0.14-acre lot. 15 residential units + 1 on site office (lobby level, with private restroom & HVAC. Unit Mix: 7 Studios | 6 Two Bedroom/Two Bath with washer & dryer | 2 Three Bedroom/Two Bath with washer & dryer. All electric property. Every unit equipped with stainless steel refrigerator, microwave, dishwasher, and electric range/stove. All 2BR and 3BR units include an in-unit full-size washer. Common area laundry room serving the 7 ground floor studio units, equipment provided under separate agreement at no cost to ownership. Owner provides internet & TV streaming to all units and the on site office via a Spectrum bulk internet agreement at no cost to the master tenant. **POTENTIAL WELFARE TAX EXEMPTION* As an affordable/ED-1 project, a buyer who acquires and holds the Property through a qualifying nonprofit may substantially reduce the property taxes and meaningfully improve net cash flow versus standard taxation This is a buyer side structuring decision, not a feature of the current ownership or lease. This is not a guarantee of exemption and buyers should consult their own tax and legal advisors.
Data room Cliquez ici pour accéder à
- Offering Memorandum
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
407 781 €
|
458,61 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
407 781 €
|
458,61 €
|
| Taxes |
21 527 €
|
24,21 €
|
| Frais d’exploitation |
46 835 €
|
52,67 €
|
| Total des frais |
68 361 €
|
76,88 €
|
| Résultat net d’exploitation |
339 420 €
|
381,72 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 407 781 € |
| Annuel par m² | 458,61 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 407 781 € |
| Annuel par m² | 458,61 € |
| Taxes | |
|---|---|
| Annuel | 21 527 € |
| Annuel par m² | 24,21 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 46 835 € |
| Annuel par m² | 52,67 € |
| Total des frais | |
|---|---|
| Annuel | 68 361 € |
| Annuel par m² | 76,88 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 339 420 € |
| Annuel par m² | 381,72 € |
Informations sur l’immeuble
| Prix | 5 381 625 € | Style d’appartement | De faible hauteur |
| Prix par lot | 358 775 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 6,34 % | Statut de la construction | Avant-projet |
| Multiplicateur du loyer brut | 13.2 | Surface de l’immeuble | 889 m² |
| Nb de lots | 15 | Occupation moyenne | 100% |
| Type de bien | Immeuble residentiel | Nb d’étages | 3 |
| Sous-type de bien | Appartement | Année de construction | 2026 |
| Prix | 5 381 625 € |
| Prix par lot | 358 775 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,34 % |
| Multiplicateur du loyer brut | 13.2 |
| Nb de lots | 15 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Surface du lot | 0,06 ha |
| Statut de la construction | Avant-projet |
| Surface de l’immeuble | 889 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 3 |
| Année de construction | 2026 |
Caractéristiques
- Détecteur de fumée
Caractéristiques du lot
- Climatisation
- Prêt pour le câble
- Lave-vaisselle
- Broyeur d’ordures
- Micro-ondes
- Machine à laver/sèche-linge
- Chauffage
- Sols carrelés
- Cuisine
- Réfrigérateur
- Four
- Système de sprinklers
- Électroménager en acier inoxydable
- Baignoire/Douche
- Wi-Fi
- Fenêtres à double vitrage
- Congélateur
- Interphone
- Sol en vinyle
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 7 | - | - |
| 2+2 | 6 | - | - |
| 3+2 | 2 | - | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
100/100
Bons transports en commun
70/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 6019-011-002 | Évaluation totale | 447 923 € |
| Évaluation du terrain | 403 131 € | Impôts annuels | 21 527 € (24,21 €/m²) |
| Évaluation des aménagements | 44 792 € | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
6019-011-002
Évaluation du terrain
403 131 €
Évaluation des aménagements
44 792 €
Évaluation totale
447 923 €
Impôts annuels
21 527 € (24,21 €/m²)
Année d’imposition
2026
1 sur 24
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
1156 W. Florence Ave. | 1156 W Florence 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.
