Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
6u +1 ADU (RT) Miracle Mile 1268 Queen Anne Pl Immeuble residentiel 7 lots 2 325 435 € (332 205 €/Lot) Taux de capitalisation 4,74 % Los Angeles, CA 90019



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- "Beverly Hills quality, LA pricing."
- Plans and Permits for a 3/2 ADU without losing any parking!
Résumé analytique
"Beverly Hills quality, LA pricing."
And Plans and Permits for a 3/2 ADU without losing any parking!
A lovingly rehabbed 6 units (+1 ADU RTI) between Miracle Mile and Oxford Square.
The owner has self-managed and her hands-on approach shows throughout. In addition to updating the facade and landscaping, the Seller extensively and tastefully rehabbed 4 of the 6 units (stone surfaces, new fixtures floors, cabinetry & crown molding). Also she has installed new HVAC units, put in dual-pane windows and installed NEW electrical meters and subpanels - a must in today's turbulent insurance climate.
Lastly, the Seller is waaaay down the road with the City - having obtained full approval and permits (RTI) for a large, 1,200 sq. ft. 3 Bed/2 Bath unit above the existing detached garages - 90% of ADU additions, around town, mean you lose parking...not here. All the hassle, expenses and application/approval red tape are already handled. Building this ADU unit out will INCREASE your monthly gross rental income by 25%.
The subject property is a "Beauty" that a Buyer can grow with, literally...rehabbing the remaining two units and building out the ADU.
Across the street from Queen Anne Park and Recreation Center - a 'go to' for the neighborhood - meeting area, gym, playgrounds, picnic tables, soccer fields, baseball diamond and tennis courts.
EXCLUSIVELY LISTED at $2,695,000
Buy-Side Fee paid by Buyer
And Plans and Permits for a 3/2 ADU without losing any parking!
A lovingly rehabbed 6 units (+1 ADU RTI) between Miracle Mile and Oxford Square.
The owner has self-managed and her hands-on approach shows throughout. In addition to updating the facade and landscaping, the Seller extensively and tastefully rehabbed 4 of the 6 units (stone surfaces, new fixtures floors, cabinetry & crown molding). Also she has installed new HVAC units, put in dual-pane windows and installed NEW electrical meters and subpanels - a must in today's turbulent insurance climate.
Lastly, the Seller is waaaay down the road with the City - having obtained full approval and permits (RTI) for a large, 1,200 sq. ft. 3 Bed/2 Bath unit above the existing detached garages - 90% of ADU additions, around town, mean you lose parking...not here. All the hassle, expenses and application/approval red tape are already handled. Building this ADU unit out will INCREASE your monthly gross rental income by 25%.
The subject property is a "Beauty" that a Buyer can grow with, literally...rehabbing the remaining two units and building out the ADU.
Across the street from Queen Anne Park and Recreation Center - a 'go to' for the neighborhood - meeting area, gym, playgrounds, picnic tables, soccer fields, baseball diamond and tennis courts.
EXCLUSIVELY LISTED at $2,695,000
Buy-Side Fee paid by Buyer
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
169 689 €
|
244,58 €
|
| Autres revenus |
863 €
|
1,24 €
|
| Perte due à la vacance |
5 091 €
|
7,34 €
|
| Revenu brut effectif |
165 460 €
|
238,48 €
|
| Taxes |
27 882 €
|
40,19 €
|
| Frais d’exploitation |
27 327 €
|
39,39 €
|
| Total des frais |
55 209 €
|
79,57 €
|
| Résultat net d’exploitation |
110 251 €
|
158,91 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 169 689 € |
| Annuel par m² | 244,58 € |
| Autres revenus | |
|---|---|
| Annuel | 863 € |
| Annuel par m² | 1,24 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 5 091 € |
| Annuel par m² | 7,34 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 165 460 € |
| Annuel par m² | 238,48 € |
| Taxes | |
|---|---|
| Annuel | 27 882 € |
| Annuel par m² | 40,19 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 27 327 € |
| Annuel par m² | 39,39 € |
| Total des frais | |
|---|---|
| Annuel | 55 209 € |
| Annuel par m² | 79,57 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 110 251 € |
| Annuel par m² | 158,91 € |
Informations sur l’immeuble
| Prix | 2 325 435 € | Style d’appartement | De faible hauteur |
| Prix par lot | 332 205 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,09 ha |
| Taux de capitalisation | 4,74 % | Surface de l’immeuble | 694 m² |
| Multiplicateur du loyer brut | 13.63 | Occupation moyenne | 100% |
| Nb de lots | 7 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1948 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,09/1 000 m² |
| Zonage | R3 | ||
| Prix | 2 325 435 € |
| Prix par lot | 332 205 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,74 % |
| Multiplicateur du loyer brut | 13.63 |
| Nb de lots | 7 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,09 ha |
| Surface de l’immeuble | 694 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1948 |
| Ratio de stationnement | 0,09/1 000 m² |
| Zonage | R3 |
Caractéristiques
Caractéristiques du lot
- Balcon
- Cuisine avec coin repas
- Planchers en bois
- Salle de séjour
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 4 | - | 93 |
| 2+2 | 2 | - | 139 |
1 1
Very walkable
80/100
Very drivable
80/100
Good public transit
70/100
Fairly bikeable
40/100
Taxes foncières
| Numéro de parcelle | 5082-010-021 | Évaluation totale | 2 141 656 € |
| Évaluation du terrain | 1 284 247 € | Impôts annuels | 27 882 € (40,19 €/m²) |
| Évaluation des aménagements | 857 409 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5082-010-021
Évaluation du terrain
1 284 247 €
Évaluation des aménagements
857 409 €
Évaluation totale
2 141 656 €
Impôts annuels
27 882 € (40,19 €/m²)
Année d’imposition
2025
1 sur 11
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
6u +1 ADU (RT) Miracle Mile | 1268 Queen Anne 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.
