Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1651-1655 W 206th St Immeuble residentiel 12 lots 2 365 794 € (197 149 €/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. | Combined 14,008-SF Total Lot Size | 1978 Construction
- 5.17% Current Cap Rate & 11.05 Current GRM | 8.41% Pro-Forma Cap Rate & 7.98 Pro-Forma GRM
- Gated Building with 2 On-Site Laundry Facilities | Roof Replaced Approximately 12 Years Ago
- Two Adjacent 6-Unit Apartments - Each with their Own Assessor Parcel Number (APN) | All 2-Bedroom/1.5-Bathroom Units
- Desirable Opportunity to Add ADUs | Property is on RUBs Program - Reduces Operational Expenses for Landlord | Total of 24 Parking Spaces (Tandem)
- Located Approximately 1 Mile from Harbor-UCLA Medical Center | Short Commute from Old Town Torrance, Torrance Crossroads 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.
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.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
214 067 €
|
256,71 €
|
| Autres revenus |
13 621 €
|
16,33 €
|
| Perte due à la vacance |
6 830 €
|
8,19 €
|
| Revenu brut effectif |
220 857 €
|
264,85 €
|
| Taxes |
29 573 €
|
35,46 €
|
| Frais d’exploitation |
68 984 €
|
82,72 €
|
| Total des frais |
98 557 €
|
118,19 €
|
| Résultat net d’exploitation |
122 300 €
|
146,66 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 214 067 € |
| Annuel par m² | 256,71 € |
| Autres revenus | |
|---|---|
| Annuel | 13 621 € |
| Annuel par m² | 16,33 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 830 € |
| Annuel par m² | 8,19 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 220 857 € |
| Annuel par m² | 264,85 € |
| Taxes | |
|---|---|
| Annuel | 29 573 € |
| Annuel par m² | 35,46 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 68 984 € |
| Annuel par m² | 82,72 € |
| Total des frais | |
|---|---|
| Annuel | 98 557 € |
| Annuel par m² | 118,19 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 122 300 € |
| Annuel par m² | 146,66 € |
Informations sur l’immeuble
| Prix | 2 365 794 € | Classe d’immeuble | C |
| Prix par lot | 197 149 € | 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 | 2 365 794 € |
| Prix par lot | 197 149 € |
| 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 | 12 | 1 486 € | - |
1 1
Assez praticable à pied
50/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun relativement accessibles
50/100
Plutôt praticable en vélo
50/100
Taxes foncières
| N° de parcelle | Évaluation totale | 2 027 173 € | |
| Évaluation du terrain | 810 866 € | Impôts annuels | 29 573 € (35,46 €/m²) |
| Évaluation des aménagements | 1 216 306 € | Année d’imposition | 2025 |
Taxes foncières
N° de parcelle
Évaluation du terrain
810 866 €
Évaluation des aménagements
1 216 306 €
Évaluation totale
2 027 173 €
Impôts annuels
29 573 € (35,46 €/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.
