Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1832 S Bonnie Brae St Immeuble residentiel 4 lots 772 269 € (193 067 €/Lot) Taux de capitalisation 4,33 % Los Angeles, CA 90006



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Fourplex Located Approximately 1 Mile from USC and a Half-Mile from Los Angeles Convention Center, Crypto.com Arena & L.A. Live
- Large 6,250-SF Lot | Desirable Opportunity to Add ADUs at Rear Parking Area | Total of 8 Parking Spaces
- New Hot Water Heater Connections, New Plumbing, New Exterior Lights, New Gate and Upgraded Electrical Subpanels (2011)
- Residential Asset - Outstanding Owner-User Opportunity | 4.33% Current Cap Rate & 12.80 Current GRM | 8.27% Pro-Forma Cap Rate & 8.43 Pro-Forma GRM
- Each Unit Contains Individual Hot Water Heaters | Qualifies for Attractive Residential Financing | Close Proximity to Expo Park/USC Transit Line
- Located Near USC Village, Arts District, Downtown Los Angeles, Koreatown, Grammy Museum, Peacock Theatre Exposition Park & Lucas Museum of Arts
Résumé analytique
ASSET
Fourplex apartment is located approximately 1 mile from USC and just a half-mile from Los Angeles Convention Center, Crypto.com Arena and L.A. Live. The asset consists of (2) 2-bedroom/1-bathroom units and (1) 1-bedroom/1-bathroom plus den and (1) 1-bedroom/1-bathroom unit. Each unit has individual hot water heaters and there are a total of 8 parking spaces. The property is a residential asset which presents a desirable owner-user opportunity. Situated on a 6,250-SF lot, property features new hot water heater connections, new plumbing under the building, new exterior lights, new gate and the electrical subpanels were upgraded approximately 15 years ago. The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property.
LOCATION
1832 S. Bonnie Brae Street is located just a mile from USC Village and USC’s campus and approximately a half-mile from Los Angeles Convention Center, L.A. Live, Grammy Museum, Peacock Theatre and Crypto.com Arena. The property is also nearby to Koreatown, Arts District, West Adams, Exposition Park, Lucas Museum of Narrative Arts, BMO Stadium, Natural History Museum and California Science Center. Furthermore, the property is located within close proximity to Downtown Los Angeles and to the Expo Line/USC Station which provides tenants with convenient access to public transit.
FINANCIALS
This 3,968-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 4.33% and a current GRM of 12.80. The asset also presents rental upside with a pro-forma cap rate of 8.27% and pro-form GRM of 8.43. Furthermore, the property qualifies for attractive residential financing.
*Title records state that the property consists of 4 bedrooms and 4 bathrooms total (four 1-bedroom/1-bathroom units). Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
Fourplex apartment is located approximately 1 mile from USC and just a half-mile from Los Angeles Convention Center, Crypto.com Arena and L.A. Live. The asset consists of (2) 2-bedroom/1-bathroom units and (1) 1-bedroom/1-bathroom plus den and (1) 1-bedroom/1-bathroom unit. Each unit has individual hot water heaters and there are a total of 8 parking spaces. The property is a residential asset which presents a desirable owner-user opportunity. Situated on a 6,250-SF lot, property features new hot water heater connections, new plumbing under the building, new exterior lights, new gate and the electrical subpanels were upgraded approximately 15 years ago. The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property.
LOCATION
1832 S. Bonnie Brae Street is located just a mile from USC Village and USC’s campus and approximately a half-mile from Los Angeles Convention Center, L.A. Live, Grammy Museum, Peacock Theatre and Crypto.com Arena. The property is also nearby to Koreatown, Arts District, West Adams, Exposition Park, Lucas Museum of Narrative Arts, BMO Stadium, Natural History Museum and California Science Center. Furthermore, the property is located within close proximity to Downtown Los Angeles and to the Expo Line/USC Station which provides tenants with convenient access to public transit.
FINANCIALS
This 3,968-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 4.33% and a current GRM of 12.80. The asset also presents rental upside with a pro-forma cap rate of 8.27% and pro-form GRM of 8.43. Furthermore, the property qualifies for attractive residential financing.
*Title records state that the property consists of 4 bedrooms and 4 bathrooms total (four 1-bedroom/1-bathroom units). Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
60 312 €
|
163,61 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
1 809 €
|
4,91 €
|
| Revenu brut effectif |
58 503 €
|
158,70 €
|
| Taxes |
9 653 €
|
26,19 €
|
| Frais d’exploitation |
15 406 €
|
41,79 €
|
| Total des frais |
25 059 €
|
67,98 €
|
| Résultat net d’exploitation |
33 445 €
|
90,73 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 60 312 € |
| Annuel par m² | 163,61 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 1 809 € |
| Annuel par m² | 4,91 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 58 503 € |
| Annuel par m² | 158,70 € |
| Taxes | |
|---|---|
| Annuel | 9 653 € |
| Annuel par m² | 26,19 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 15 406 € |
| Annuel par m² | 41,79 € |
| Total des frais | |
|---|---|
| Annuel | 25 059 € |
| Annuel par m² | 67,98 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 33 445 € |
| Annuel par m² | 90,73 € |
Informations sur l’immeuble
| Prix | 772 269 € | Classe d’immeuble | C |
| Prix par lot | 193 067 € | Surface du lot | 0,06 ha |
| Type de vente | Investissement | Surface de l’immeuble | 369 m² |
| Taux de capitalisation | 4,33 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 12.8 | Nb d’étages | 2 |
| Nb de lots | 4 | Année de construction | 1910 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,19/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LARD1.5 - Restricted Density Multiple Dwelling One-Family Dwellings, Two-Family Dwellings, Apartment Houses, Multiple Dwellings, Home Occupations | ||
| Prix | 772 269 € |
| Prix par lot | 193 067 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,33 % |
| Multiplicateur du loyer brut | 12.8 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 369 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1910 |
| Ratio de stationnement | 0,19/1 000 m² |
| Zonage | LARD1.5 - Restricted Density Multiple Dwelling One-Family Dwellings, Two-Family Dwellings, Apartment Houses, Multiple Dwellings, Home Occupations |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 2 | 1 454 € | - |
| 1+1 | 2 | 1 059 € | - |
1 1
Very walkable
80/100
Moderately drivable
70/100
Exceptional public transit
90/100
Fairly bikeable
40/100
Taxes foncières
| Numéro de parcelle | 5135-012-008 | Évaluation totale | 373 907 € |
| Évaluation du terrain | 325 139 € | Impôts annuels | 9 653 € (26,19 €/m²) |
| Évaluation des aménagements | 48 768 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5135-012-008
Évaluation du terrain
325 139 €
Évaluation des aménagements
48 768 €
Évaluation totale
373 907 €
Impôts annuels
9 653 € (26,19 €/m²)
Année d’imposition
2025
1 sur 15
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
1832 S Bonnie Brae 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.
