Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1641 S New Hampshire Ave Immeuble residentiel 9 lots 1 272 380 € (141 376 €/Lot) Taux de capitalisation 5,51 % Los Angeles, CA 90006



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Top Heavy Unit mix For Only $166,111 Per Unit!
- Building Was 100% Re-Piped To Copper Plumbing Throughout In 2016 & Permits Pulled
- 75% Rental Upside
- 1960's Construction - (7) 2 Bed/1 Bath, (1) 1 Bed/1 Bath & (1) Single
- Brand New Digital Pay Washer & Dryer Machines In Laundry Room - Landlord Owned - NO Laundry Lease
- 10.46x GRM & 5.51% Cap Rate on Current Rents & T12 Actual Expenses (Dec '24 to Dec '25) + New Tax Rate & Assessments Based on List Price
RÉSUMÉ ANALYTIQUE
9 units located in Historic Pico Union being offered at a below market $166,111 Price Per Unit! This professionally managed 1960's construction asset has a
great top-heavy unit mix with (7) 2 Bed/1 Bath, (1) 1 Bed/1 Bath & (1) Single with some parking in the back being rented out by tenants. The entire building was re-piped to
copper plumbing throughout in 2016 with permits pulled. Unit #9, 1 Bed/1 Bath, is new construction as the owner converted tuck-under parking into an ADU (new C of O
and permits issued). On-site laundry room has brand new digital pay washer & dryer machines that are Landlord owned with NO laundry leases. EQ retrofit work has been
completed, EQ shut off valves have been installed on the gas meters, and the master water heater was recently replaced -- all work done with permits. Separately metered
for gas & electricity, and some units are on RUBS for utility reimbursements to help keep operating costs down. In-place 5.51% cap rate and 10.46x GRM on current rents
and T12 actual expenses (Dec '24 to Dec '25), including new tax rate & assessments based on list price. 75% rental upside remaining to a stabilized 11.45% cap rate and
6.23x GRM. Tenant safety features include a gated & secured perimeter and located just 1/2 mile from both LAFD Station 13 and Olympic Community Police Station.
Tenants enjoy being centrally located just blocks from both the 10 and 110 freeway entrance/exits, and just over 1 mile from Downtown LA, LA Live, Crypto.com Arena, and
more!
great top-heavy unit mix with (7) 2 Bed/1 Bath, (1) 1 Bed/1 Bath & (1) Single with some parking in the back being rented out by tenants. The entire building was re-piped to
copper plumbing throughout in 2016 with permits pulled. Unit #9, 1 Bed/1 Bath, is new construction as the owner converted tuck-under parking into an ADU (new C of O
and permits issued). On-site laundry room has brand new digital pay washer & dryer machines that are Landlord owned with NO laundry leases. EQ retrofit work has been
completed, EQ shut off valves have been installed on the gas meters, and the master water heater was recently replaced -- all work done with permits. Separately metered
for gas & electricity, and some units are on RUBS for utility reimbursements to help keep operating costs down. In-place 5.51% cap rate and 10.46x GRM on current rents
and T12 actual expenses (Dec '24 to Dec '25), including new tax rate & assessments based on list price. 75% rental upside remaining to a stabilized 11.45% cap rate and
6.23x GRM. Tenant safety features include a gated & secured perimeter and located just 1/2 mile from both LAFD Station 13 and Olympic Community Police Station.
Tenants enjoy being centrally located just blocks from both the 10 and 110 freeway entrance/exits, and just over 1 mile from Downtown LA, LA Live, Crypto.com Arena, and
more!
BILAN FINANCIER (RÉEL - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
121 689 €
|
272,37 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
121 689 €
|
272,37 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
51 626 €
|
115,55 €
|
| Résultat net d’exploitation |
70 063 €
|
156,82 €
|
BILAN FINANCIER (RÉEL - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 121 689 € |
| Annuel par m² | 272,37 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 121 689 € |
| Annuel par m² | 272,37 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 51 626 € |
| Annuel par m² | 115,55 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 70 063 € |
| Annuel par m² | 156,82 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 1 272 380 € | Classe d’immeuble | C |
| Prix par lot | 141 376 € | Surface du lot | 0,06 ha |
| Type de vente | Investissement | Surface de l’immeuble | 447 m² |
| Taux de capitalisation | 5,51 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 10.46 | Nb d’étages | 2 |
| Nb de lots | 9 | Année de construction/rénovation | 1961/2023 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,07/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LARD1.5 - small-lot subdivision zoning | ||
| Prix | 1 272 380 € |
| Prix par lot | 141 376 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,51 % |
| Multiplicateur du loyer brut | 10.46 |
| Nb de lots | 9 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 447 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1961/2023 |
| Ratio de stationnement | 0,07/1 000 m² |
| Zonage | LARD1.5 - small-lot subdivision zoning |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 1 | - | - |
| 2+1 | 7 | - | - |
| 1+1 | 1 | - | - |
1 1
Walk Score®
Très praticable à pied (88)
TAXES FONCIÈRES
| Numéro de parcelle | 5075-018-028 | Évaluation des aménagements | 451 592 € |
| Évaluation du terrain | 862 540 € | Évaluation totale | 1 314 131 € |
TAXES FONCIÈRES
Numéro de parcelle
5075-018-028
Évaluation du terrain
862 540 €
Évaluation des aménagements
451 592 €
Évaluation totale
1 314 131 €
1 sur 11
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
1641 S New Hampshire 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.
