Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
15411 S Berendo Ave Immeuble residentiel 4 lots 1 287 763 € (321 941 €/Lot) Taux de capitalisation 4,25 % Gardena, CA 90247



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Highly Desirable Gardena Location – One Block South of Redondo Beach Boulevard | Residential Asset - Perfect Owner-User Opportunity
- Individual Hot Water Heaters for Each Unit, Three of Which Are Newer | 5,184-Square Foot Building on a Large 9,246-Square Foot Lot
- 4.25% Current Cap Rate & 14.81 Current GRM | 6.30% Pro-Forma Cap Rate & 11.28 Pro-Forma GRM
- 1989 Construction | Front 3-Bedroom/2-Bathroom Townhouse Unit with Fireplace, Washer/Dryer Hook-Ups & 2-Car Garage
- Outstanding Unit Mix of Spacious 2-Bedroom & 3-Bedroom Units | Desirable Opportunity to Add ADUs (Accessory Dwelling Units)
- Newer Roof, On-Site Laundry Facility & Total of 7 Garage Parking Spaces
Résumé analytique
ASSET
Four-unit apartment located in Gardena. No local rent control – defaults to AB 1482. The property was built in 1989 and features individual hot water heaters for each unit, GFCIs in all units, entry gate with intercom, an on-site laundry facility and a total of seven garage parking spaces. The property has an outstanding unit mix of (one) 3-bedroom/2.5-bathroom townhouse unit, (two) 2-bedroom/2-bathroom units and (one) 2-bedroom/1.5-bathroom townhouse unit. The front 3-bedroom townhouse unit is spacious and contains a fireplace, washer/dryer hook-ups and a two-car garage with direct access to the unit. The 2-bedroom/1.5-bathroom townhouse unit has a private yard and a two-car garage with direct access to the unit. Situated on a large 9,246-square foot lot, the property presents a desirable opportunity to add an ADU (Accessory Dwelling Unit).
LOCATION
15411 S. Berendo Avenue is located in a desirable pocket of Gardena, just South of Redondo Beach Boulevard. The asset is approximately a half-mile from the Pacific Square Shopping Center and is in close proximity to the many retail shops, restaurants, entertainment, and shopping centers on both Redondo Beach Boulevard and Western Avenue.
FINANCIALS
This 5,184-SF asset contains strong in-place rents with a current cap rate of 4.25% and current GRM of 14,81 and a pro-forma cap rate of 6.30% and pro-forma GRM of 11.28.
Disclosure:
Gardena is not subject to local rent control; however, Gardena has Rent Mediation. Buyer to investigate independently. Please do not disturb tenants and do not walk on property.
Four-unit apartment located in Gardena. No local rent control – defaults to AB 1482. The property was built in 1989 and features individual hot water heaters for each unit, GFCIs in all units, entry gate with intercom, an on-site laundry facility and a total of seven garage parking spaces. The property has an outstanding unit mix of (one) 3-bedroom/2.5-bathroom townhouse unit, (two) 2-bedroom/2-bathroom units and (one) 2-bedroom/1.5-bathroom townhouse unit. The front 3-bedroom townhouse unit is spacious and contains a fireplace, washer/dryer hook-ups and a two-car garage with direct access to the unit. The 2-bedroom/1.5-bathroom townhouse unit has a private yard and a two-car garage with direct access to the unit. Situated on a large 9,246-square foot lot, the property presents a desirable opportunity to add an ADU (Accessory Dwelling Unit).
LOCATION
15411 S. Berendo Avenue is located in a desirable pocket of Gardena, just South of Redondo Beach Boulevard. The asset is approximately a half-mile from the Pacific Square Shopping Center and is in close proximity to the many retail shops, restaurants, entertainment, and shopping centers on both Redondo Beach Boulevard and Western Avenue.
FINANCIALS
This 5,184-SF asset contains strong in-place rents with a current cap rate of 4.25% and current GRM of 14,81 and a pro-forma cap rate of 6.30% and pro-forma GRM of 11.28.
Disclosure:
Gardena is not subject to local rent control; however, Gardena has Rent Mediation. Buyer to investigate independently. Please do not disturb tenants and do not walk on property.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
86 930 €
|
180,50 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
2 607 €
|
5,41 €
|
| Revenu brut effectif |
84 323 €
|
175,09 €
|
| Taxes |
16 097 €
|
33,42 €
|
| Frais d’exploitation |
13 510 €
|
28,05 €
|
| Total des frais |
29 607 €
|
61,48 €
|
| Résultat net d’exploitation |
54 716 €
|
113,61 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 86 930 € |
| Annuel par m² | 180,50 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 607 € |
| Annuel par m² | 5,41 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 84 323 € |
| Annuel par m² | 175,09 € |
| Taxes | |
|---|---|
| Annuel | 16 097 € |
| Annuel par m² | 33,42 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 13 510 € |
| Annuel par m² | 28,05 € |
| Total des frais | |
|---|---|
| Annuel | 29 607 € |
| Annuel par m² | 61,48 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 54 716 € |
| Annuel par m² | 113,61 € |
Informations sur l’immeuble
| Prix | 1 287 763 € | Style d’appartement | Avec jardin |
| Prix par lot | 321 941 € | Surface du lot | 0,09 ha |
| Type de vente | Investissement | Surface de l’immeuble | 482 m² |
| Taux de capitalisation | 4,25 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 14.81 | Nb d’étages | 2 |
| Nb de lots | 4 | Année de construction | 1989 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,13/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | GAR1 | ||
| Prix | 1 287 763 € |
| Prix par lot | 321 941 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,25 % |
| Multiplicateur du loyer brut | 14.81 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Surface du lot | 0,09 ha |
| Surface de l’immeuble | 482 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1989 |
| Ratio de stationnement | 0,13/1 000 m² |
| Zonage | GAR1 |
Caractéristiques
Caractéristiques du lot
- Machine à laver/sèche-linge
- Raccord machine à laver/sèche-linge
- Cour
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+2.5 | 1 | 2 125 € | - |
| 2+2 | 2 | 1 811 € | - |
| 2+1.5 | 1 | 1 497 € | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun relativement accessibles
50/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 6113-036-046 | Évaluation totale | 1 412 663 € |
| Évaluation du terrain | 861 380 € | Impôts annuels | 16 097 € (33,42 €/m²) |
| Évaluation des aménagements | 551 283 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
6113-036-046
Évaluation du terrain
861 380 €
Évaluation des aménagements
551 283 €
Évaluation totale
1 412 663 €
Impôts annuels
16 097 € (33,42 €/m²)
Année d’imposition
2025
1 sur 10
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
15411 S Berendo 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.
