Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Roselle Courtyard 13304-13308 Roselle Ave Immeuble residentiel 12 lots 2 114 031 € (176 169 €/Lot) Taux de capitalisation 5,66 % Hawthorne, CA 90250



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- LISTING BROKER IS ALSO SERVING AS COURT-APPOINTED REFEREE. SALE IS SUBJECT TO COURT CONFIRMATION AND POSSIBLE OVERBID. CONTACT BROKER FOR DETAILS.
- The property is subject only to AB 1482 statewide rent control and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO).
- Combined lot size of 11,550 square feet with 22 total parking spaces and two on-site laundry rooms.
- Built in 1986, twelve one-bedroom, one-bathroom units across two adjacent six-unit buildings totaling approximately 6,861 square feet.
- Consistent occupancy and further rental upside through interior upgrades and rent adjustments.
- Oversized double lot offers potential for additional income through accessory dwelling unit (ADU) conversions.
Résumé analytique
The CREM Group is pleased to exclusively present 13304–13308 Roselle Avenue, a 12-unit apartment complex located in Hawthorne, CA. The property consists of two adjacent six-unit buildings situated on separate parcels totaling 11,550 square feet of land with a combined building area of approximately 6,861 square feet. The unit mix is composed entirely of one-bedroom, one-bathroom units. Both buildings are individually metered for gas and electricity, and the property provides 22 total parking spaces, along with two on-site laundry rooms.
Built in 1986, the property is subject only to the statewide rent control provisions of AB 1482 and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO). The buildings benefit from consistent occupancy and additional rental upside through continued renovation and rent adjustments. Given the oversized double lot and ample parking, there is also potential for the addition of accessory dwelling units (ADUs) to enhance long-term income and property value.
Listing broker is also serving as the court-appointed referee for the sale of the property. The sale is subject to court confirmation and may be subject to overbid. Broker makes no representations or warranties regarding the condition, history, or compliance status of the property and shall not be responsible for inspections, repairs, reports, or retrofit requirements prior to closing. Prospective buyers are advised to conduct their own independent investigations and due diligence to satisfy themselves as to all aspects of the property.
Built in 1986, the property is subject only to the statewide rent control provisions of AB 1482 and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO). The buildings benefit from consistent occupancy and additional rental upside through continued renovation and rent adjustments. Given the oversized double lot and ample parking, there is also potential for the addition of accessory dwelling units (ADUs) to enhance long-term income and property value.
Listing broker is also serving as the court-appointed referee for the sale of the property. The sale is subject to court confirmation and may be subject to overbid. Broker makes no representations or warranties regarding the condition, history, or compliance status of the property and shall not be responsible for inspections, repairs, reports, or retrofit requirements prior to closing. Prospective buyers are advised to conduct their own independent investigations and due diligence to satisfy themselves as to all aspects of the property.
Bilan financier (Réel - 2024) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
202 440 €
|
317,60 €
|
| Autres revenus |
2 107 €
|
3,31 €
|
| Perte due à la vacance |
6 137 €
|
9,63 €
|
| Revenu brut effectif |
198 410 €
|
311,28 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
78 780 €
|
123,59 €
|
| Résultat net d’exploitation |
119 630 €
|
187,68 €
|
Bilan financier (Réel - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 202 440 € |
| Annuel par m² | 317,60 € |
| Autres revenus | |
|---|---|
| Annuel | 2 107 € |
| Annuel par m² | 3,31 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 137 € |
| Annuel par m² | 9,63 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 198 410 € |
| Annuel par m² | 311,28 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 78 780 € |
| Annuel par m² | 123,59 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 119 630 € |
| Annuel par m² | 187,68 € |
Informations sur l’immeuble
| Prix | 2 114 031 € | Style d’appartement | De faible hauteur |
| Prix par lot | 176 169 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 5,66 % | Surface de l’immeuble | 637 m² |
| Multiplicateur du loyer brut | 10.44 | Occupation moyenne | 92% |
| Nb de lots | 12 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1986 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,3/1 000 m² |
| Zonage | HAR3 | ||
| Prix | 2 114 031 € |
| Prix par lot | 176 169 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,66 % |
| Multiplicateur du loyer brut | 10.44 |
| Nb de lots | 12 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,11 ha |
| Surface de l’immeuble | 637 m² |
| Occupation moyenne | 92% |
| Nb d’étages | 2 |
| Année de construction | 1986 |
| Ratio de stationnement | 0,3/1 000 m² |
| Zonage | HAR3 |
Caractéristiques
Caractéristiques du site
- Laverie
- Clôturé
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 12 | - | 53 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
Taxes foncières
| N° de parcelle | Évaluation des aménagements | 484 577 € (2025) | |
| Évaluation du terrain | 545 916 € (2025) | Évaluation totale | 1 030 494 € (2025) |
Taxes foncières
N° de parcelle
Évaluation du terrain
545 916 € (2025)
Évaluation des aménagements
484 577 € (2025)
Évaluation totale
1 030 494 € (2025)
1 sur 10
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Roselle Courtyard | 13304-13308 Roselle 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.
