Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Santorini Properties 17220 Grevillea Ave Immeuble residentiel 16 lots 3 461 069 € (216 317 €/Lot) Taux de capitalisation 5,90 % Lawndale, CA 90260



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 16-Unit Investment Opportunity in Lawndale – Located 2 Blocks from South Bay Galleria & 3 Blocks from Redondo Beach | Large 14,411-SF Lot
- 5.90% Current Cap Rate & 10.67 Current GRM | 6.64% Pro-Forma Cap Rate & 9.80 Pro-Forma GRM | Recent Exterior & Landscaping Improvements
- Plans In-Place to Convert Area Above Carports into 2 New ADUs Without Eliminating Any Parking Spaces (Buyer to Verify)
- New Main Electrical & Each Unit Contains New Electrical Subpanels (2026) | Roof Replaced in 2023 | No Local Rent Control – Defaults to AB 1482
- Large Lot & Parking Areas Present Potential to Add Up to 8 ADUs | Upgraded Units, On-Site Laundry Facility & Total of 16 Parking Spaces
- Master Metered for Gas and Electricity – Offering Investors Value-Add Opportunity to Implement RUBs & Reduce Operational Expenses
Résumé analytique
ASSET
16-unit apartment located in Lawndale. No local rent control – defaults to AB 1482. Situated on a large 14,411-SF lot, the asset features new main electrical and new interior electrical subpanels (2026), newer roof (2023), upgraded units, an on-site laundry facility and a total of 16 parking spaces. The property has undergone recent exterior and landscaping improvements, enhancing its curb appeal. The property is master-metered for gas and electricity, offering investors value-add potential to implement a RUBs program to recapture a portion of utility expenses, improve operational efficiency and reduce expenses. Furthermore, the large lot and ample parking areas provide a desirable opportunity to add up to 8 ADUs. There are currently plans in-place to convert the space above the carports into 2 ADUs without eliminating any of the existing parking spaces. (Buyer to Verify).
LOCATION
17220 Grevillea Avenue is located west of Hawthorne Boulevard, just two blocks from the South Bay Galleria. It is less than 3 miles from the Pacific Ocean and Hermosa Beach Pier and in close proximity to El Camino College, Alondra Park and Northrup Grumman.
FINANCIALS
This 8,165-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.90% and current GRM of 10.67 with a pro-forma cap rate of 6.64% and pro-forma GRM of 9.80.
16-unit apartment located in Lawndale. No local rent control – defaults to AB 1482. Situated on a large 14,411-SF lot, the asset features new main electrical and new interior electrical subpanels (2026), newer roof (2023), upgraded units, an on-site laundry facility and a total of 16 parking spaces. The property has undergone recent exterior and landscaping improvements, enhancing its curb appeal. The property is master-metered for gas and electricity, offering investors value-add potential to implement a RUBs program to recapture a portion of utility expenses, improve operational efficiency and reduce expenses. Furthermore, the large lot and ample parking areas provide a desirable opportunity to add up to 8 ADUs. There are currently plans in-place to convert the space above the carports into 2 ADUs without eliminating any of the existing parking spaces. (Buyer to Verify).
LOCATION
17220 Grevillea Avenue is located west of Hawthorne Boulevard, just two blocks from the South Bay Galleria. It is less than 3 miles from the Pacific Ocean and Hermosa Beach Pier and in close proximity to El Camino College, Alondra Park and Northrup Grumman.
FINANCIALS
This 8,165-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.90% and current GRM of 10.67 with a pro-forma cap rate of 6.64% and pro-forma GRM of 9.80.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
324 377 €
|
427,63 €
|
| Autres revenus |
3 849 €
|
5,07 €
|
| Perte due à la vacance |
9 847 €
|
12,98 €
|
| Revenu brut effectif |
318 379 €
|
419,72 €
|
| Taxes |
43 264 €
|
57,04 €
|
| Frais d’exploitation |
70 827 €
|
93,37 €
|
| Total des frais |
114 091 €
|
150,41 €
|
| Résultat net d’exploitation |
204 288 €
|
269,31 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 324 377 € |
| Annuel par m² | 427,63 € |
| Autres revenus | |
|---|---|
| Annuel | 3 849 € |
| Annuel par m² | 5,07 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 9 847 € |
| Annuel par m² | 12,98 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 318 379 € |
| Annuel par m² | 419,72 € |
| Taxes | |
|---|---|
| Annuel | 43 264 € |
| Annuel par m² | 57,04 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 70 827 € |
| Annuel par m² | 93,37 € |
| Total des frais | |
|---|---|
| Annuel | 114 091 € |
| Annuel par m² | 150,41 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 204 288 € |
| Annuel par m² | 269,31 € |
Informations sur l’immeuble
| Prix | 3 461 069 € | Style d’appartement | De faible hauteur |
| Prix par lot | 216 317 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,13 ha |
| Taux de capitalisation | 5,90 % | Surface de l’immeuble | 759 m² |
| Multiplicateur du loyer brut | 10.67 | Occupation moyenne | 100% |
| Nb de lots | 16 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1959 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,18/1 000 m² |
| Zonage | LNR3PY - Multiple Dwelling R2 Uses, Apartment Houses, Multiple Dwellings, Child Care (20 max) | ||
| Prix | 3 461 069 € |
| Prix par lot | 216 317 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,90 % |
| Multiplicateur du loyer brut | 10.67 |
| Nb de lots | 16 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,13 ha |
| Surface de l’immeuble | 759 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1959 |
| Ratio de stationnement | 0,18/1 000 m² |
| Zonage | LNR3PY - Multiple Dwelling R2 Uses, Apartment Houses, Multiple Dwellings, Child Care (20 max) |
Caractéristiques
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 16 | 1 689 € | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Bons transports en commun
60/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 4081-027-033 | Évaluation totale | 3 464 159 € |
| Évaluation du terrain | 685 165 € | Impôts annuels | 43 264 € (57,04 €/m²) |
| Évaluation des aménagements | 2 778 994 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
4081-027-033
Évaluation du terrain
685 165 €
Évaluation des aménagements
2 778 994 €
Évaluation totale
3 464 159 €
Impôts annuels
43 264 € (57,04 €/m²)
Année d’imposition
2025
1 sur 14
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Santorini Properties | 17220 Grevillea 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.
