Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
16505-16511 S Denver Ave Immeuble residentiel 16 lots 2 755 392 € (172 212 €/Lot) Taux de capitalisation 5,77 % Gardena, CA 90248



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 12 Units are Non-Rent Controlled (AB 1482) and 4 Units are Rent Controlled (L.A. RSO)
- Gated Building with Total of 24 Parking Spaces | Roof Replaced in 2018 on 12-Unit Structure | Both Buildings Contain Copper Plumbing
- Large Lot & Ample Parking Areas Present Desirable Opportunity to Add ADUs
- Large 12,831-SF Corner Lot | 12-Unit Building was Built in 1988 | Newer Windows, Newer Doors & 6 Units Recently Upgraded
- New Water Line & Newer Sewer Line (2021/2022) | Property Passed SB 721 Balcony Inspection
- 5.77% Cap Rate & 10.91 GRM | 7.13% Pro-Forma Cap Rate & 9.41 Pro-Forma GRM
Résumé analytique
ASSET
16-unit apartment located in Gardena P.O. One of the buildings, consisting of 12-units of all 1-bedroom/1-bathroom units, was built in 1988 and is not subject to LA City Rent Control (AB 1482 only). The other 4-unit structure was built in 1965 and is subject to LA City Rent Control and includes one 2-bedroom/1-bathroom and three 1-bedroom/1-bathroom units. The asset contains a unit mix of (1) 2-bedroom/1-bathroom unit and (15) 1-bedroom/1-bathroom units. Situated on a large 12,831-SF corner lot, the property features newer windows, newer doors, on-site laundry facility, 24 parking spaces and 6 of the units have been recently upgraded. The roof of the 12-unit building was replaced in 2018. Both buildings contain copper plumber and there is a new main water line and newer sewer line (2021/2022). The property has passed the SB721 balcony inspection. Furthermore, the large lot and ample parking areas present a desirable opportunity to ADUs.
LOCATION
16511 S. Denver Avenue is located in Gardena P.O., south of Gardena Boulevard and approximately a half mile from Artesia Boulevard. The asset is in close proximity Pacific Square Shopping Center, Gardena Market Place and to the many retail shops, restaurants, entertainment, and shopping centers of the area.
FINANCIALS
This 9,528-SF apartment presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.77% and current GRM of 10.91 and a pro-forma cap rate of 7.13% and pro-forma GRM of 9.41.
16-unit apartment located in Gardena P.O. One of the buildings, consisting of 12-units of all 1-bedroom/1-bathroom units, was built in 1988 and is not subject to LA City Rent Control (AB 1482 only). The other 4-unit structure was built in 1965 and is subject to LA City Rent Control and includes one 2-bedroom/1-bathroom and three 1-bedroom/1-bathroom units. The asset contains a unit mix of (1) 2-bedroom/1-bathroom unit and (15) 1-bedroom/1-bathroom units. Situated on a large 12,831-SF corner lot, the property features newer windows, newer doors, on-site laundry facility, 24 parking spaces and 6 of the units have been recently upgraded. The roof of the 12-unit building was replaced in 2018. Both buildings contain copper plumber and there is a new main water line and newer sewer line (2021/2022). The property has passed the SB721 balcony inspection. Furthermore, the large lot and ample parking areas present a desirable opportunity to ADUs.
LOCATION
16511 S. Denver Avenue is located in Gardena P.O., south of Gardena Boulevard and approximately a half mile from Artesia Boulevard. The asset is in close proximity Pacific Square Shopping Center, Gardena Market Place and to the many retail shops, restaurants, entertainment, and shopping centers of the area.
FINANCIALS
This 9,528-SF apartment presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.77% and current GRM of 10.91 and a pro-forma cap rate of 7.13% and pro-forma GRM of 9.41.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
252 542 €
|
285,30 €
|
| Autres revenus |
3 100 €
|
3,50 €
|
| Perte due à la vacance |
7 669 €
|
8,66 €
|
| Revenu brut effectif |
247 973 €
|
280,14 €
|
| Taxes |
34 442 €
|
38,91 €
|
| Frais d’exploitation |
54 522 €
|
61,59 €
|
| Total des frais |
88 965 €
|
100,50 €
|
| Résultat net d’exploitation |
159 009 €
|
179,63 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 252 542 € |
| Annuel par m² | 285,30 € |
| Autres revenus | |
|---|---|
| Annuel | 3 100 € |
| Annuel par m² | 3,50 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 7 669 € |
| Annuel par m² | 8,66 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 247 973 € |
| Annuel par m² | 280,14 € |
| Taxes | |
|---|---|
| Annuel | 34 442 € |
| Annuel par m² | 38,91 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 54 522 € |
| Annuel par m² | 61,59 € |
| Total des frais | |
|---|---|
| Annuel | 88 965 € |
| Annuel par m² | 100,50 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 159 009 € |
| Annuel par m² | 179,63 € |
Informations sur l’immeuble
| Prix | 2 755 392 € | Style d’appartement | Avec jardin |
| Prix par lot | 172 212 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,12 ha |
| Taux de capitalisation | 5,77 % | Surface de l’immeuble | 885 m² |
| Multiplicateur du loyer brut | 10.91 | Occupation moyenne | 88% |
| Nb de lots | 16 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1988 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,23/1 000 m² |
| Zonage | R3-1, Los Angeles | ||
| Prix | 2 755 392 € |
| Prix par lot | 172 212 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,77 % |
| Multiplicateur du loyer brut | 10.91 |
| Nb de lots | 16 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,12 ha |
| Surface de l’immeuble | 885 m² |
| Occupation moyenne | 88% |
| Nb d’étages | 3 |
| Année de construction | 1988 |
| Ratio de stationnement | 0,23/1 000 m² |
| Zonage | R3-1, Los Angeles |
Caractéristiques
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 15 | 1 310 € | - |
| 2+1 | 1 | 1 391 € | - |
1 1
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun relativement accessibles
50/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 6121-004-038 | Évaluation totale | 1 992 767 € (2026) |
| Évaluation du terrain | 565 720 € (2026) | Impôts annuels | 34 442 € (38,91 €/m²) |
| Évaluation des aménagements | 1 427 047 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
6121-004-038
Évaluation du terrain
565 720 € (2026)
Évaluation des aménagements
1 427 047 € (2026)
Évaluation totale
1 992 767 € (2026)
Impôts annuels
34 442 € (38,91 €/m²)
Année d’imposition
2025
1 sur 17
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
16505-16511 S Denver 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.
