Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
5 Unit New Construction in Mid City 1414 S Orange Dr Immeuble residentiel 5 lots 2 799 523 € (559 905 €/Lot) Taux de capitalisation 6,22 % Los Angeles, CA 90019



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Real 6.22% Cap Rate
- Spacious in-unit laundry rooms with washers and dryers included
- Ideal unit mix: (2) 4-bedrooms and (3) 3- bedrooms
- All units fully equipped with high-end stainless steel kitchen appliances
- All units separately metered for gas, electric, and water
Résumé analytique
We are pleased to present 1414 S Orange Drive, a 2021-construction, five-unit multifamily investment opportunity located in the heart of Mid City, Los Angeles. Situated on a 7,002-square-foot LARD1.5-zoned lot, the property features approximately 7,456 square feet of improvements across three buildings and offers an attractive, high-income unit mix consisting of two 4-bedroom/4.5-bathroom units, one 3-bedroom/3.5-bathroom unit, and two 3-bedroom/2-bathroom units.
Each residence has been thoughtfully designed with spacious open-concept floor plans, high ceilings, oversized kitchen islands or peninsulas, premium stainless steel appliances, sleek bathrooms with marble finishes, in-unit laundry rooms with washers and dryers included, and modern high-end fixtures throughout.
All five units are fully leased, demonstrating strong rental demand in this highly walkable Mid City location. Offered at $3,195,000, the property delivers an actual 5.92% cap rate and 12.5 GRM, equating to approximately $639,000 per unit and $429 per square foot. These metrics position 1414 S Orange Drive as one of the most competitively priced newer-construction five-unit multifamily assets in the submarket.
The property offers an efficient operating structure, with tenants responsible for all utilities and each unit separately metered for gas, electricity, and water, helping reduce operating expenses and maximize net operating income. Parking is abundant, with five tandem garages and five additional exterior parking spaces.
Ideally located just minutes from popular restaurants, cafés, retail, entertainment, and major employment centers, 1414 S Orange Drive represents an exceptional opportunity for investors seeking strong current cash flow, modern construction, and a low-maintenance multifamily asset in one of Los Angeles’ most desirable rental corridors. The property is well suited for a 1031 exchange buyer or any investor seeking attractive yield and long-term value.
The property is subject to the Los Angeles Rent Stabilization Ordinance (RSO). Buyer to independently verify all information.
Each residence has been thoughtfully designed with spacious open-concept floor plans, high ceilings, oversized kitchen islands or peninsulas, premium stainless steel appliances, sleek bathrooms with marble finishes, in-unit laundry rooms with washers and dryers included, and modern high-end fixtures throughout.
All five units are fully leased, demonstrating strong rental demand in this highly walkable Mid City location. Offered at $3,195,000, the property delivers an actual 5.92% cap rate and 12.5 GRM, equating to approximately $639,000 per unit and $429 per square foot. These metrics position 1414 S Orange Drive as one of the most competitively priced newer-construction five-unit multifamily assets in the submarket.
The property offers an efficient operating structure, with tenants responsible for all utilities and each unit separately metered for gas, electricity, and water, helping reduce operating expenses and maximize net operating income. Parking is abundant, with five tandem garages and five additional exterior parking spaces.
Ideally located just minutes from popular restaurants, cafés, retail, entertainment, and major employment centers, 1414 S Orange Drive represents an exceptional opportunity for investors seeking strong current cash flow, modern construction, and a low-maintenance multifamily asset in one of Los Angeles’ most desirable rental corridors. The property is well suited for a 1031 exchange buyer or any investor seeking attractive yield and long-term value.
The property is subject to the Los Angeles Rent Stabilization Ordinance (RSO). Buyer to independently verify all information.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
223 962 €
|
344,29 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
8 958 €
|
13,77 €
|
| Revenu brut effectif |
215 003 €
|
330,52 €
|
| Taxes |
34 994 €
|
53,80 €
|
| Frais d’exploitation |
5 983 €
|
9,20 €
|
| Total des frais |
40 977 €
|
62,99 €
|
| Résultat net d’exploitation |
174 026 €
|
267,52 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 223 962 € |
| Annuel par m² | 344,29 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 8 958 € |
| Annuel par m² | 13,77 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 215 003 € |
| Annuel par m² | 330,52 € |
| Taxes | |
|---|---|
| Annuel | 34 994 € |
| Annuel par m² | 53,80 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 5 983 € |
| Annuel par m² | 9,20 € |
| Total des frais | |
|---|---|
| Annuel | 40 977 € |
| Annuel par m² | 62,99 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 174 026 € |
| Annuel par m² | 267,52 € |
Informations sur l’immeuble
| Prix | 2 799 523 € | Style d’appartement | De faible hauteur |
| Prix par lot | 559 905 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,08 ha |
| Taux de capitalisation | 6,22 % | Surface de l’immeuble | 651 m² |
| Condition de vente | 1031 Exchange | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 12.5 | Nb d’étages | 3 |
| Nb de lots | 5 | Année de construction | 2022 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,16/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LARD1.5 | ||
| Prix | 2 799 523 € |
| Prix par lot | 559 905 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,22 % |
| Condition de vente | 1031 Exchange |
| Multiplicateur du loyer brut | 12.5 |
| 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 | 0,08 ha |
| Surface de l’immeuble | 651 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 3 |
| Année de construction | 2022 |
| Ratio de stationnement | 0,16/1 000 m² |
| Zonage | LARD1.5 |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Lave-vaisselle
- Micro-ondes
- Machine à laver/sèche-linge
- Réfrigérateur
- Four
- Patio
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+2 | 2 | 3 286 € | 115 |
| 3+3.5 | 1 | 4 206 € | 142 |
| 4+4.5 | 2 | 3 943 € | 139 |
1 1
Très praticable à pied
80/100
Moyennement adapté aux voitures
70/100
Bons transports en commun
70/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 5070-018-007 | Évaluation totale | 3 691 510 € |
| Évaluation du terrain | 1 859 703 € | Impôts annuels | 34 994 € (53,80 €/m²) |
| Évaluation des aménagements | 1 831 807 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5070-018-007
Évaluation du terrain
1 859 703 €
Évaluation des aménagements
1 831 807 €
Évaluation totale
3 691 510 €
Impôts annuels
34 994 € (53,80 €/m²)
Année d’imposition
2025
1 sur 38
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
5 Unit New Construction in Mid City | 1414 S Orange Dr
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.
