Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Emerald Apartments 1232 S San Gabriel Blvd Immeuble residentiel 36 lots 6 342 094 € (176 169 €/Lot) Taux de capitalisation 5,84 % San Gabriel, CA 91776



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- LOWEST PRICE PER UNIT & DESIRABLE SCALE: Featuring a mix of 32 Studios, 2 - 1BR/1BA, and 2 - 2BR/2BA units
- WELL-AMENITIZED COMMUNITY: Offering a secure environment with controlled gated entry, laundry facilities
- ACCESS TO MAJOR EMPLOYMENT CENTERS: Perfectly positioned as a commuter hub, connecting residents to premier job markets
- ATTRACTIVE YIELD & FINANCIAL GROWTH: Competitively priced at $204,167 per unit ($591/SF), the asset delivers a solid 5.84% cap rate.
- EXTENSIVE RECENT CAPITAL IMPROVEMENTS: The asset features modernized interiors, including gourmet kitchens with updated cabinetry, countertops
- CORE SAN GABRIEL VALLEY: Situated in the "Birthplace of the Los Angeles Region"
Résumé analytique
CBRE is pleased to present the exclusive opportunity to acquire the Emerald Apartments, a premier 36-unit multifamily investment located in the high-demand core of San Gabriel, California.
Offering the lowest price per unit on the market, this well-maintained asset at 1232 S. San Gabriel Boulevard provides investors a rare combination of immediate stability and long-term appreciation. It is perfectly positioned within one of the San Gabriel Valley’s most historic and supply-constrained submarkets.
Strategic Location & Connectivity
Known as the "Birthplace of the Los Angeles Region," San Gabriel blends rich cultural heritage with modern suburban convenience. Residents of the Emerald Apartments benefit from a sophisticated regional transportation network, enjoying seamless access to the I-10, I-210, SR-60, I-605, and I-710 freeways. This central positioning serves as a vital commuter hub, connecting the workforce to major employment centers across Los Angeles, Orange, Riverside, and San Bernardino Counties. The property is located just minutes from the vibrant Mission District, the city’s cultural heart featuring the historic San Gabriel Mission and the San Gabriel Mission Playhouse. Beyond local boutique dining and cafes, residents are a short drive from world-class retail destinations, including Rosemead Plaza, Camellia Square, and The Shops at Santa Anita, ensuring a comprehensive "live-work-play" environment.
Exceptional Property & Unit Features
The Emerald Apartments is defined by classic architecture and a professional blend of lush, mature greenery and sustainable, drought-resistant landscaping. Residents benefit from a comprehensive amenity package that includes controlled gated entry, a central courtyard, and a convenient on-site laundry facility, all complemented by a plethora of surface parking. The modernized interiors feature functional, open layouts designed for contemporary living, highlighted by gourmet kitchens with updated countertops, cabinetry, drawer fronts, and full-size appliances including modern oven ranges, refrigerators, and pantries. These high-end finishes are further enhanced by durable vinyl wood plank flooring, updated lighting and plumbing fixtures, ceiling fans, and vertical blinds. Each residence ensures year-round comfort with dedicated wall-mounted A/C and heating units within a strictly smoke-free community.
Investment Stability & Opportunity
This stable, well-maintained asset provides immediate income security and remains a highly attractive destination for residents seeking quality housing in a premier submarket. The property’s proven performance and strategic location make it an ideal acquisition for a wide range of investors. Whether tailored for a first-time purchaser looking for scale, a seasoned institutional investor expanding a regional footprint, or a 1031 exchange buyer requiring a reliable, low-vacancy asset, this offering provides long-term stability and an exceptional foothold in the thriving San Gabriel Valley economy.
Offering the lowest price per unit on the market, this well-maintained asset at 1232 S. San Gabriel Boulevard provides investors a rare combination of immediate stability and long-term appreciation. It is perfectly positioned within one of the San Gabriel Valley’s most historic and supply-constrained submarkets.
Strategic Location & Connectivity
Known as the "Birthplace of the Los Angeles Region," San Gabriel blends rich cultural heritage with modern suburban convenience. Residents of the Emerald Apartments benefit from a sophisticated regional transportation network, enjoying seamless access to the I-10, I-210, SR-60, I-605, and I-710 freeways. This central positioning serves as a vital commuter hub, connecting the workforce to major employment centers across Los Angeles, Orange, Riverside, and San Bernardino Counties. The property is located just minutes from the vibrant Mission District, the city’s cultural heart featuring the historic San Gabriel Mission and the San Gabriel Mission Playhouse. Beyond local boutique dining and cafes, residents are a short drive from world-class retail destinations, including Rosemead Plaza, Camellia Square, and The Shops at Santa Anita, ensuring a comprehensive "live-work-play" environment.
Exceptional Property & Unit Features
The Emerald Apartments is defined by classic architecture and a professional blend of lush, mature greenery and sustainable, drought-resistant landscaping. Residents benefit from a comprehensive amenity package that includes controlled gated entry, a central courtyard, and a convenient on-site laundry facility, all complemented by a plethora of surface parking. The modernized interiors feature functional, open layouts designed for contemporary living, highlighted by gourmet kitchens with updated countertops, cabinetry, drawer fronts, and full-size appliances including modern oven ranges, refrigerators, and pantries. These high-end finishes are further enhanced by durable vinyl wood plank flooring, updated lighting and plumbing fixtures, ceiling fans, and vertical blinds. Each residence ensures year-round comfort with dedicated wall-mounted A/C and heating units within a strictly smoke-free community.
Investment Stability & Opportunity
This stable, well-maintained asset provides immediate income security and remains a highly attractive destination for residents seeking quality housing in a premier submarket. The property’s proven performance and strategic location make it an ideal acquisition for a wide range of investors. Whether tailored for a first-time purchaser looking for scale, a seasoned institutional investor expanding a regional footprint, or a 1031 exchange buyer requiring a reliable, low-vacancy asset, this offering provides long-term stability and an exceptional foothold in the thriving San Gabriel Valley economy.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
548 330 €
|
363,70 €
|
| Autres revenus |
27 379 €
|
18,16 €
|
| Perte due à la vacance |
17 271 €
|
11,46 €
|
| Revenu brut effectif |
558 437 €
|
370,41 €
|
| Taxes |
82 448 €
|
54,69 €
|
| Frais d’exploitation |
105 804 €
|
70,18 €
|
| Total des frais |
188 252 €
|
124,87 €
|
| Résultat net d’exploitation |
370 185 €
|
245,54 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 548 330 € |
| Annuel par m² | 363,70 € |
| Autres revenus | |
|---|---|
| Annuel | 27 379 € |
| Annuel par m² | 18,16 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 17 271 € |
| Annuel par m² | 11,46 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 558 437 € |
| Annuel par m² | 370,41 € |
| Taxes | |
|---|---|
| Annuel | 82 448 € |
| Annuel par m² | 54,69 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 105 804 € |
| Annuel par m² | 70,18 € |
| Total des frais | |
|---|---|
| Annuel | 188 252 € |
| Annuel par m² | 124,87 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 370 185 € |
| Annuel par m² | 245,54 € |
Informations sur l’immeuble
| Prix | 6 342 094 € | Style d’appartement | De faible hauteur |
| Prix par lot | 176 169 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,15 ha |
| Taux de capitalisation | 5,84 % | Surface de l’immeuble | 1 713 m² |
| Multiplicateur du loyer brut | 11.57 | Occupation moyenne | 100% |
| Nb de lots | 36 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1963 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,13/1 000 m² |
| Zonage | SLC3* - Commercial | ||
| Prix | 6 342 094 € |
| Prix par lot | 176 169 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,84 % |
| Multiplicateur du loyer brut | 11.57 |
| Nb de lots | 36 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,15 ha |
| Surface de l’immeuble | 1 713 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1963 |
| Ratio de stationnement | 0,13/1 000 m² |
| Zonage | SLC3* - Commercial |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Lave-vaisselle
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Plans de travail en granit
- Réfrigérateur
- Cuisinière
- Baignoire/Douche
- Sans tabac
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Laverie
- CVC contrôlé par l’occupant
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 32 | 1 193 € | 28 |
| 1+1 | 2 | 1 381 € | 60 |
| 2+2 | 2 | 1 639 € | 84 |
1 1
Moderately walkable
70/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 5372-004-007 | Évaluation totale | 5 143 022 € |
| Évaluation du terrain | 2 831 022 € | Impôts annuels | 82 448 € (48,12 €/m²) |
| Évaluation des aménagements | 2 312 000 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5372-004-007
Évaluation du terrain
2 831 022 €
Évaluation des aménagements
2 312 000 €
Évaluation totale
5 143 022 €
Impôts annuels
82 448 € (48,12 €/m²)
Année d’imposition
2025
1 sur 62
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Emerald Apartments | 1232 S San Gabriel Blvd
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.
