Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
221 S Bushnell Ave 4 Lot Offre d’immeuble d’habitation à 1 334 643 € à un taux de capitalisation de 3,73 % Alhambra, CA 91801



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Positioned in a core San Gabriel Valley submarket, less than one mile from Costco, Raising Canes, Target, Albertsons, and other major retailers.
- Two 1-bedroom/1-bathroom and two 2-bedroom/1-bathroom units averaging 781 SF across a ±3,125 SF building.
- Not subject to any local rent control, providing full flexibility to capture the available 10% rental upside.
- Priced at $387,500 per unit and $496 per SF with a 3.73% current cap rate and 4.25% pro forma cap rate.
- All units feature updated cabinetry, tile flooring, recessed lighting, split AC, laminate wood flooring, and vertical blinds.
- Newer exterior paint and mature landscaping reflect pride of ownership, minimizing near-term capital expenditures.
Résumé analytique
Constructed in 1951, the property sits on a ±6,250 square-foot lot with a total building size of ±3,125 square feet. Positioned at the intersection of South Bushnell Avenue in central Alhambra, the property benefits from immediate proximity to Valley Boulevard and Fremont Avenue, two of the area's primary retail corridors. The location offers exceptional connectivity, with convenient access to the 10 and 710 Freeways, and is minutes from Cal State University, Los Angeles and approximately 8 miles from Downtown Los Angeles. Neighboring cities include Monterey Park, San Gabriel, and Temple City.
The property features an ideal unit mix of two 1-bedroom/1-bathroom units and two 2-bedroom/1-bathroom units, averaging 781 square feet per unit. Each residence has been thoughtfully updated and features renovated interiors with fully equipped kitchens, updated cabinetry, tile flooring, recessed lighting, upgraded bathroom sinks and showers, split air conditioning units, laminate wood flooring, and vertical blinds. On-site covered parking is available for all residents with ample street parking. The property presents a well-maintained exterior with newer exterior paint and mature, lush landscaping throughout.
This offering presents an exceptional investment opportunity. At a going-in cost basis of $387,500 per unit, the property provides a strategic entry point for investors, with a current CAP rate of 3.73% and a pro forma CAP rate of 4.25% upon capturing the available 10% rental upside. Not subject to any local rent control, 221 S Bushnell Avenue is a stable residential income-producing asset positioned for long-term growth and capital appreciation. The property is well-suited for a variety of investment strategies, for a first-time purchaser, seasoned investor, or those seeking a 1031 exchange opportunity.
The property features an ideal unit mix of two 1-bedroom/1-bathroom units and two 2-bedroom/1-bathroom units, averaging 781 square feet per unit. Each residence has been thoughtfully updated and features renovated interiors with fully equipped kitchens, updated cabinetry, tile flooring, recessed lighting, upgraded bathroom sinks and showers, split air conditioning units, laminate wood flooring, and vertical blinds. On-site covered parking is available for all residents with ample street parking. The property presents a well-maintained exterior with newer exterior paint and mature, lush landscaping throughout.
This offering presents an exceptional investment opportunity. At a going-in cost basis of $387,500 per unit, the property provides a strategic entry point for investors, with a current CAP rate of 3.73% and a pro forma CAP rate of 4.25% upon capturing the available 10% rental upside. Not subject to any local rent control, 221 S Bushnell Avenue is a stable residential income-producing asset positioned for long-term growth and capital appreciation. The property is well-suited for a variety of investment strategies, for a first-time purchaser, seasoned investor, or those seeking a 1031 exchange opportunity.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
78 529 €
|
270,49 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
2 356 €
|
8,11 €
|
| Revenu brut effectif |
76 173 €
|
262,37 €
|
| Taxes |
16 821 €
|
57,94 €
|
| Frais d’exploitation |
9 584 €
|
33,01 €
|
| Total des frais |
26 404 €
|
90,95 €
|
| Résultat net d’exploitation |
49 768 €
|
171,42 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 78 529 € |
| Annuel par m² | 270,49 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 356 € |
| Annuel par m² | 8,11 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 76 173 € |
| Annuel par m² | 262,37 € |
| Taxes | |
|---|---|
| Annuel | 16 821 € |
| Annuel par m² | 57,94 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 9 584 € |
| Annuel par m² | 33,01 € |
| Total des frais | |
|---|---|
| Annuel | 26 404 € |
| Annuel par m² | 90,95 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 49 768 € |
| Annuel par m² | 171,42 € |
Informations sur l’immeuble
| Prix | 1 334 643 € | Type de bien | Immeuble residentiel |
| Prix par lot | 333 661 € | Surface du lot | 0,06 ha |
| Type de vente | Investissement | Surface de l’immeuble | 290 m² |
| Taux de capitalisation | 3,73 % | Nb d’étages | 1 |
| Multiplicateur du loyer brut | 17 | Année de construction | 1951 |
| Nb de lots | 4 | Ratio de stationnement | 0,12/1 000 m² |
| Prix | 1 334 643 € |
| Prix par lot | 333 661 € |
| Type de vente | Investissement |
| Taux de capitalisation | 3,73 % |
| Multiplicateur du loyer brut | 17 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 290 m² |
| Nb d’étages | 1 |
| Année de construction | 1951 |
| Ratio de stationnement | 0,12/1 000 m² |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 2 | 1 528 € | 70 |
| 2+1 | 2 | 1 744 € | 79 |
1 1
Moyennement praticable à pied
60/100
Très bien adapté aux voitures
80/100
Transports en commun relativement accessibles
40/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 5343-007-017 | Évaluation totale | 549 425 € (2026) |
| Évaluation du terrain | 287 199 € (2026) | Impôts annuels | 16 821 € (57,94 €/m²) |
| Évaluation des aménagements | 262 226 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5343-007-017
Évaluation du terrain
287 199 € (2026)
Évaluation des aménagements
262 226 € (2026)
Évaluation totale
549 425 € (2026)
Impôts annuels
16 821 € (57,94 €/m²)
Année d’imposition
2025
1 sur 42
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
221 S Bushnell 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.
