Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1651-1655 W 206th St Immeuble residentiel 12 lots 2 329 749 € (194 146 €/Lot) Taux de capitalisation 5,17 % Torrance, CA 90501



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 12-Unit Investment Opportunity in Torrance P.O. | Two Adjacent 6-Unit Apartments – Each with their Own Assessor Parcel Number (APN)
- Combined 14,008-SF Total Lot Size | Desirable Opportunity to Add ADUs | 1978 Construction | Gated Building with 2 On-Site Laundry Facilities
- Roof Replaced Approximately 12 Years Ago | Located Approximately 1 Mile from Harbor-UCLA Medical Center
- All 2-Bedroom/1.5-Bathroom Units | 5.17% Current Cap Rate & 11.05 Current GRM | 8.41% Pro-Forma Cap Rate & 7.98 Pro-Forma GRM
- Property is on RUBs Program – Reduces Operational Expenses for Landlord | Total of 24 Parking Spaces (Tandem)
- Short Commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center
Résumé analytique
ASSET
12-unit apartment located in Torrance P.O. The property is comprised of (2) adjacent 6-unit apartments situated on a combined 14,008-SF total lot. Each property has its own Assessor Parcel Number (APN).
The buildings were constructed in 1978 and are comprised of (12) 2-bedroom/1.5-bathroom units. The property is gated and features 2 laundry rooms, a total of 24 parking spaces and the roofs were replaced approximately 12 years ago. The large lot and ample parking areas present a desirable opportunity to add ADUs. Furthermore, the tenants are on the RUBs program which allows the landlord to be reimbursed for some of the utility expenses and reduce operational expenses.
LOCATION
1651-1655 W. 206th Street is located approximately 1 mile from Harbor-UCLA Medical Center and a short commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center. Other nearby employment centers include American Honda, Honeywell, the Stubhub Center, Northrop Grumman, Intuit Dome, Hollywood Park, Raytheon, the Los Angeles Airport, and SoFi Stadium.
FINANCIALS
This 8,976-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.17% and current GRM of 11.05 with a pro-forma cap rate of 8.41% and pro-forma GRM of 7.98.
*Current rents include rental registration fees, parking income and/or pet rent (if any). Buyer to conduct their own due diligence and investigation.
12-unit apartment located in Torrance P.O. The property is comprised of (2) adjacent 6-unit apartments situated on a combined 14,008-SF total lot. Each property has its own Assessor Parcel Number (APN).
The buildings were constructed in 1978 and are comprised of (12) 2-bedroom/1.5-bathroom units. The property is gated and features 2 laundry rooms, a total of 24 parking spaces and the roofs were replaced approximately 12 years ago. The large lot and ample parking areas present a desirable opportunity to add ADUs. Furthermore, the tenants are on the RUBs program which allows the landlord to be reimbursed for some of the utility expenses and reduce operational expenses.
LOCATION
1651-1655 W. 206th Street is located approximately 1 mile from Harbor-UCLA Medical Center and a short commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center. Other nearby employment centers include American Honda, Honeywell, the Stubhub Center, Northrop Grumman, Intuit Dome, Hollywood Park, Raytheon, the Los Angeles Airport, and SoFi Stadium.
FINANCIALS
This 8,976-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.17% and current GRM of 11.05 with a pro-forma cap rate of 8.41% and pro-forma GRM of 7.98.
*Current rents include rental registration fees, parking income and/or pet rent (if any). Buyer to conduct their own due diligence and investigation.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
210 805 €
|
252,80 €
|
| Autres revenus |
13 413 €
|
16,09 €
|
| Perte due à la vacance |
6 726 €
|
8,07 €
|
| Revenu brut effectif |
217 492 €
|
260,81 €
|
| Taxes |
29 122 €
|
34,92 €
|
| Frais d’exploitation |
67 934 €
|
81,47 €
|
| Total des frais |
97 056 €
|
116,39 €
|
| Résultat net d’exploitation |
120 437 €
|
144,43 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 210 805 € |
| Annuel par m² | 252,80 € |
| Autres revenus | |
|---|---|
| Annuel | 13 413 € |
| Annuel par m² | 16,09 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 726 € |
| Annuel par m² | 8,07 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 217 492 € |
| Annuel par m² | 260,81 € |
| Taxes | |
|---|---|
| Annuel | 29 122 € |
| Annuel par m² | 34,92 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 67 934 € |
| Annuel par m² | 81,47 € |
| Total des frais | |
|---|---|
| Annuel | 97 056 € |
| Annuel par m² | 116,39 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 120 437 € |
| Annuel par m² | 144,43 € |
Informations sur l’immeuble
| Prix | 2 329 749 € | Classe d’immeuble | C |
| Prix par lot | 194 146 € | Surface du lot | 0,13 ha |
| Type de vente | Investissement | Surface de l’immeuble | 834 m² |
| Taux de capitalisation | 5,17 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 11.05 | Nb d’étages | 2 |
| Nb de lots | 12 | Année de construction | 1978 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,25/1 000 m² |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Style d’appartement | Avec jardin | ||
| Zonage | LARD1.5 | ||
| Prix | 2 329 749 € |
| Prix par lot | 194 146 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,17 % |
| Multiplicateur du loyer brut | 11.05 |
| Nb de lots | 12 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,13 ha |
| Surface de l’immeuble | 834 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1978 |
| Ratio de stationnement | 0,25/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | LARD1.5 |
Caractéristiques
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1.5 | 12 | 1 463 € | - |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
50/100
Taxes foncières
| N° de parcelle | Évaluation totale | 1 996 287 € | |
| Évaluation du terrain | 798 512 € | Impôts annuels | 29 122 € (34,92 €/m²) |
| Évaluation des aménagements | 1 197 775 € | Année d’imposition | 2025 |
Taxes foncières
N° de parcelle
Évaluation du terrain
798 512 €
Évaluation des aménagements
1 197 775 €
Évaluation totale
1 996 287 €
Impôts annuels
29 122 € (34,92 €/m²)
Année d’imposition
2025
1 sur 11
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
1651-1655 W 206th St
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.
