Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
34 Units | 88% 2BR/2BA | ±25% Rent Upside 20951 Roscoe Blvd Immeuble residentiel 34 lots 6 263 855 € (184 231 €/Lot) Taux de capitalisation 5,99 % Canoga Park, CA 91304



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 88% of units are spacious 2-bedroom, 2-bath unit types
- Select interiors upgraded with stainless steel appliances, granite countertops, and laminate hardwood-inspired flooring
- Swimming pool and two on-site laundry facilities
- Value-add investment with ±25% rental upside potential
- Private patios and balconies available in many units
- Controlled-access entry, gated parking with assigned spaces, and security cameras throughout
RÉSUMÉ ANALYTIQUE
Lucrum Group is proud to present the Vista Garden Apartments, a 34-unit multifamily investment opportunity ideally located at 20951 Roscoe Blvd, Canoga Park, CA. Built in 1963, this two-story, garden-style community offers ±34,370 building square feet on a ±0.81-acre lot, combining classic architectural appeal with thoughtful upgrades in the heart of the San Fernando Valley adjacent to the Warner Center.
This investment opportunity is priced attractively at an 8.71 GRM, cash flows nicely with 30% down-payment and offers many attractive financing options.
The property features a diverse unit mix of studio, one-bedroom, two-bedroom, and three-bedroom residences, with 88% comprised of spacious two-bedroom, two-bath units—a highly desirable floor plan for today’s renters. Tenant amenities include two on-site laundry facilities, controlled-access entry, gated parking with assigned spaces, and a swimming pool surrounded by tropical landscaping, creating a tranquil and community-oriented living environment.
Major systems are in serviceable condition and do not currently present any issues, buyer to verify:
+ Roof: Partial resurfacing, currently in serviceable condition.
+ Plumbing: Majority of vertical lines believed to be replaced with copper, with additional re-pipe work completed as necessary. Buyer to verify.
+ Electrical: Panels by Blakeman Brothers, with no current issues reported.
+ Utilities: Operating expenses expected to normalize following recent repairs to reduce excess water usage.
Select interiors have been remodeled with laminate hardwood-inspired flooring, granite countertops, stainless-steel appliances, mirrored closet doors, and central air conditioning. Ground-floor units feature expansive patios, while upper-level residences include private balconies, enhancing tenant comfort and lifestyle.
Constructed of wood-frame and painted stucco exterior. Recent capital improvements include completed soft story retrofit. Vista Garden Apartments is well-positioned for both stability and growth. With ±25% rent upside potential, this property represents a compelling opportunity for investors seeking immediate income with long-term value creation in a thriving Los Angeles submarket.
Canoga Park, located in the western San Fernando Valley of Los Angeles, is a diverse and dynamic neighborhood with a population of approximately 60,000 residents. Known for its strong community character and suburban appeal, the area offers an attractive balance of residential comfort, modern amenities, and accessibility to greater Los Angeles.
Strategically positioned about 28 miles northwest of Downtown Los Angeles, Canoga Park enjoys excellent connectivity. It is bordered by Warner Center, Woodland Hills, West Hills, Winnetka, and Chatsworth, with Calabasas and Simi Valley also nearby. The neighborhood benefits from proximity to the Metro G Line (Orange Line), which connects residents to the Red Line at North Hollywood, providing access to Downtown Los Angeles and the broader regional transit network. Major bus routes and the Warner Center Shuttle further enhance mobility across the Valley.
The community is supported by a wealth of shopping, dining, and entertainment options. Historic Old Town Canoga Park along Sherman Way offers local shops and eateries, while Westfield Topanga & The Village, one of the Valley’s premier retail destinations, features national and luxury retailers, diverse dining, and entertainment venues. Residents also enjoy weekly farmers markets and a wide variety of neighborhood grocery stores, reinforcing the area’s convenience and community appeal.
Canoga Park continues to attract capital investment and redevelopment, with new residential, retail, and infrastructure projects supported by city initiatives such as the Transit Oriented Communities (TOC) program. These improvements underscore the neighborhood’s position as a growing hub for multifamily housing demand, making Vista Garden Apartments ideally situated within a market poised for sustained growth and long-term value creation.
Location Highlights
+ Adjacent to Warner Center and the planned Rams NFL Village
+ Minutes from Chatsworth, Calabasas, and Tarzana
+ Close to shopping, dining, and public transit
+ 49% of residents are renters (CoStar)
This investment opportunity is priced attractively at an 8.71 GRM, cash flows nicely with 30% down-payment and offers many attractive financing options.
The property features a diverse unit mix of studio, one-bedroom, two-bedroom, and three-bedroom residences, with 88% comprised of spacious two-bedroom, two-bath units—a highly desirable floor plan for today’s renters. Tenant amenities include two on-site laundry facilities, controlled-access entry, gated parking with assigned spaces, and a swimming pool surrounded by tropical landscaping, creating a tranquil and community-oriented living environment.
Major systems are in serviceable condition and do not currently present any issues, buyer to verify:
+ Roof: Partial resurfacing, currently in serviceable condition.
+ Plumbing: Majority of vertical lines believed to be replaced with copper, with additional re-pipe work completed as necessary. Buyer to verify.
+ Electrical: Panels by Blakeman Brothers, with no current issues reported.
+ Utilities: Operating expenses expected to normalize following recent repairs to reduce excess water usage.
Select interiors have been remodeled with laminate hardwood-inspired flooring, granite countertops, stainless-steel appliances, mirrored closet doors, and central air conditioning. Ground-floor units feature expansive patios, while upper-level residences include private balconies, enhancing tenant comfort and lifestyle.
Constructed of wood-frame and painted stucco exterior. Recent capital improvements include completed soft story retrofit. Vista Garden Apartments is well-positioned for both stability and growth. With ±25% rent upside potential, this property represents a compelling opportunity for investors seeking immediate income with long-term value creation in a thriving Los Angeles submarket.
Canoga Park, located in the western San Fernando Valley of Los Angeles, is a diverse and dynamic neighborhood with a population of approximately 60,000 residents. Known for its strong community character and suburban appeal, the area offers an attractive balance of residential comfort, modern amenities, and accessibility to greater Los Angeles.
Strategically positioned about 28 miles northwest of Downtown Los Angeles, Canoga Park enjoys excellent connectivity. It is bordered by Warner Center, Woodland Hills, West Hills, Winnetka, and Chatsworth, with Calabasas and Simi Valley also nearby. The neighborhood benefits from proximity to the Metro G Line (Orange Line), which connects residents to the Red Line at North Hollywood, providing access to Downtown Los Angeles and the broader regional transit network. Major bus routes and the Warner Center Shuttle further enhance mobility across the Valley.
The community is supported by a wealth of shopping, dining, and entertainment options. Historic Old Town Canoga Park along Sherman Way offers local shops and eateries, while Westfield Topanga & The Village, one of the Valley’s premier retail destinations, features national and luxury retailers, diverse dining, and entertainment venues. Residents also enjoy weekly farmers markets and a wide variety of neighborhood grocery stores, reinforcing the area’s convenience and community appeal.
Canoga Park continues to attract capital investment and redevelopment, with new residential, retail, and infrastructure projects supported by city initiatives such as the Transit Oriented Communities (TOC) program. These improvements underscore the neighborhood’s position as a growing hub for multifamily housing demand, making Vista Garden Apartments ideally situated within a market poised for sustained growth and long-term value creation.
Location Highlights
+ Adjacent to Warner Center and the planned Rams NFL Village
+ Minutes from Chatsworth, Calabasas, and Tarzana
+ Close to shopping, dining, and public transit
+ 49% of residents are renters (CoStar)
BILAN FINANCIER (RÉEL - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
692 544 €
|
216,89 €
|
| Autres revenus |
26 282 €
|
8,23 €
|
| Perte due à la vacance |
21 565 €
|
6,75 €
|
| Revenu brut effectif |
697 261 €
|
218,37 €
|
| Taxes |
78 298 €
|
24,52 €
|
| Frais d’exploitation |
243 789 €
|
76,35 €
|
| Total des frais |
322 087 €
|
100,87 €
|
| Résultat net d’exploitation |
375 174 €
|
117,50 €
|
BILAN FINANCIER (RÉEL - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 692 544 € |
| Annuel par m² | 216,89 € |
| Autres revenus | |
|---|---|
| Annuel | 26 282 € |
| Annuel par m² | 8,23 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 21 565 € |
| Annuel par m² | 6,75 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 697 261 € |
| Annuel par m² | 218,37 € |
| Taxes | |
|---|---|
| Annuel | 78 298 € |
| Annuel par m² | 24,52 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 243 789 € |
| Annuel par m² | 76,35 € |
| Total des frais | |
|---|---|
| Annuel | 322 087 € |
| Annuel par m² | 100,87 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 375 174 € |
| Annuel par m² | 117,50 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 6 263 855 € | Classe d’immeuble | C |
| Prix par lot | 184 231 € | Surface du lot | 0,33 ha |
| Type de vente | Investissement | Surface de l’immeuble | 3 193 m² |
| Taux de capitalisation | 5,99 % | Occupation moyenne | 88% |
| Multiplicateur du loyer brut | 8.71 | Nb d’étages | 2 |
| Nb de lots | 34 | Année de construction | 1963 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,09/1 000 m² |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Style d’appartement | De faible hauteur | ||
| Zonage | LAR3 | ||
| Prix | 6 263 855 € |
| Prix par lot | 184 231 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,99 % |
| Multiplicateur du loyer brut | 8.71 |
| Nb de lots | 34 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,33 ha |
| Surface de l’immeuble | 3 193 m² |
| Occupation moyenne | 88% |
| Nb d’étages | 2 |
| Année de construction | 1963 |
| Ratio de stationnement | 0,09/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | LAR3 |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Balcon
- Ventilateurs de plafond
- Cuisine
- Plans de travail en granit
- Réfrigérateur
- Système de sprinklers
- Électroménager en acier inoxydable
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Accès contrôlé
- Cour
- Laverie
- Piscine
- Clôturé
- Cuisinière à gaz
- Détecteur de fumée
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 1 | 1 383 € | 0 - 93 |
| 1+1 | 1 | 1 534 € | 0 - 93 |
| 2+2 | 30 | 1 665 € | 0 - 93 |
| 3+2 | 2 | 2 420 € | 0 - 93 |
1 1
TAXES FONCIÈRES
| Numéro de parcelle | 2779-007-018 | Évaluation totale | 4 251 646 € |
| Évaluation du terrain | 1 446 100 € | Impôts annuels | 78 298 € (24,52 €/m²) |
| Évaluation des aménagements | 2 805 546 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
2779-007-018
Évaluation du terrain
1 446 100 €
Évaluation des aménagements
2 805 546 €
Évaluation totale
4 251 646 €
Impôts annuels
78 298 € (24,52 €/m²)
Année d’imposition
2025
1 sur 24
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
34 Units | 88% 2BR/2BA | ±25% Rent Upside | 20951 Roscoe Blvd
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.
