Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
12539 York Ave Immeuble residentiel 5 lots 1 532 934 € (306 587 €/Lot) Taux de capitalisation 6,52 % Hawthorne, CA 90250



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Highly Desirable Hawthorne Location - West of Prairie Avenue & South of 120th Street | 6.52% Current Cap Rate & 11.24 Current GRM
- All Units are Renovated – 2-Bedroom Units were Recently Renovated and 3-Bedroom Unit was Renovated in 2018
- Main Sewer Line Replaced in 2014 | Copper Plumbing, On-Site Laundry Facility & Total of 10 Parking Spaces (Tandem)
- Outstanding Unit Mix of (One) 3-Bedroom/2-Bathroom + Den Owner’s Unit & (Four) 2-Bedroom/1-Bathroom Units | 7.07% Pro-Forma Cap & 10.56 Pro-Forma GRM
- Spacious 3-Bedroom Includes with a Fireplace, HVAC & Washer/Dryer Hook-Ups | Recently Painted Building with Tremendous Curb Appeal & New Landscaping
- Approximately 1 Mile from SpaceX & Tesla Design Center and 2.5 Miles from SoFi Stadium & Intuit Dome | No Local Rent Control – Defaults to AB 1482
RÉSUMÉ ANALYTIQUE
ASSET
5-unit apartment located in Hawthorne, west of Prairie Avenue and south of 120th Street. No local rent control – defaults to AB 1482.
The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom + den owner’s units and (4) 2-bedroom/1-bathroom units. The 2-bedroom units were all recently renovated and the front 3-bedroom unit was renovated in 2018. The spacious 3-bedroom unit includes a fireplace, HVAC and washer/dryer hook-ups.
Situated on a 6,561-SF lot, the property has been newly painted and features copper plumbing, new landscaping, 10 tandem parking spaces and an on-site laundry facility which is able to generate additional income. Furthermore, the main sewer line was replaced approximately 11 years ago.
LOCATION
The property is located west of Prairie Avenue and is approximately 1 mile to SpaceX and Tesla Design Center and 2.5 miles to SoFi Stadium and Intuit Dome. Also in short distances are many neighboring employment centers such as Northrup Grumman, Raytheon, Los Angeles Times, SpaceX, Tesla Design Center, Hollywood Park Tomorrow, Boeing, and the LAX Airport.
FINANCIALS
This 5,211-SF apartment presents strong in-place rents with a current cap rate of 6.52% and current GRM of 11.24.
*Title records show the building size as 3,912-square feet however vendor enhanced measurements estimate the building size as 5,211-square feet. Buyer to verify and investigate independently.
5-unit apartment located in Hawthorne, west of Prairie Avenue and south of 120th Street. No local rent control – defaults to AB 1482.
The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom + den owner’s units and (4) 2-bedroom/1-bathroom units. The 2-bedroom units were all recently renovated and the front 3-bedroom unit was renovated in 2018. The spacious 3-bedroom unit includes a fireplace, HVAC and washer/dryer hook-ups.
Situated on a 6,561-SF lot, the property has been newly painted and features copper plumbing, new landscaping, 10 tandem parking spaces and an on-site laundry facility which is able to generate additional income. Furthermore, the main sewer line was replaced approximately 11 years ago.
LOCATION
The property is located west of Prairie Avenue and is approximately 1 mile to SpaceX and Tesla Design Center and 2.5 miles to SoFi Stadium and Intuit Dome. Also in short distances are many neighboring employment centers such as Northrup Grumman, Raytheon, Los Angeles Times, SpaceX, Tesla Design Center, Hollywood Park Tomorrow, Boeing, and the LAX Airport.
FINANCIALS
This 5,211-SF apartment presents strong in-place rents with a current cap rate of 6.52% and current GRM of 11.24.
*Title records show the building size as 3,912-square feet however vendor enhanced measurements estimate the building size as 5,211-square feet. Buyer to verify and investigate independently.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
136 405 €
|
375,32 €
|
| Autres revenus |
766 €
|
2,11 €
|
| Perte due à la vacance |
4 115 €
|
11,32 €
|
| Revenu brut effectif |
133 056 €
|
366,11 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
33 133 €
|
91,16 €
|
| Résultat net d’exploitation |
99 923 €
|
274,94 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 136 405 € |
| Annuel par m² | 375,32 € |
| Autres revenus | |
|---|---|
| Annuel | 766 € |
| Annuel par m² | 2,11 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 4 115 € |
| Annuel par m² | 11,32 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 133 056 € |
| Annuel par m² | 366,11 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 33 133 € |
| Annuel par m² | 91,16 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 99 923 € |
| Annuel par m² | 274,94 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 1 532 934 € | Style d’appartement | De faible hauteur |
| Prix par lot | 306 587 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 6,52 % | Surface de l’immeuble | 484 m² |
| Multiplicateur du loyer brut | 11.24 | Occupation moyenne | 100% |
| Nb de lots | 5 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1962 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,18/1 000 m² |
| Zonage | HAR3YY | ||
| Prix | 1 532 934 € |
| Prix par lot | 306 587 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,52 % |
| Multiplicateur du loyer brut | 11.24 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 484 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1962 |
| Ratio de stationnement | 0,18/1 000 m² |
| Zonage | HAR3YY |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Cheminée
- Raccord machine à laver/sèche-linge
CARACTÉRISTIQUES DU SITE
- Laverie
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 3+2 | 1 | 2 929 € | - |
| 2+1 | 4 | 2 109 € | - |
1 1
Walk Score®
Très praticable à pied (82)
TAXES FONCIÈRES
| Numéro de parcelle | 4046-023-013 | Évaluation des aménagements | 443 018 € (2025) |
| Évaluation du terrain | 886 036 € (2025) | Évaluation totale | 1 329 054 € (2025) |
TAXES FONCIÈRES
Numéro de parcelle
4046-023-013
Évaluation du terrain
886 036 € (2025)
Évaluation des aménagements
443 018 € (2025)
Évaluation totale
1 329 054 € (2025)
1 sur 15
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
12539 York 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.
