Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
North Woods Apartments 23925-23967 Eucalyptus Ave Immeuble residentiel 98 lots 24 707 130 € (252 114 €/Lot) Taux de capitalisation 6,04 % Moreno Valley, CA 92553



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Strong Day 1 Returns: Supported by a Current Cap Rate of 6.04% on In-Place Rents and Current Total Cash Return of 9.57%
- Desirable Unit Mix: Consists of Studio, One-Bedroom, and Majority Two-Bedroom Units
- Common Area Amenities: Pool, Laundry Facilities, Night Patrol, Gated Community, and Garage or Carport Parking
- Assumable Fannie Mae Loan at 3.78% through 2031: Offers Favorable Long-Term Financing Security and Stability
- Large 28-Building Single Story Asset on 6.5 Acres: Property Size Includes 28 Buildings on an Expansive 285,754 SF Lot
- Unit Amenities: Spacious Backyard/Patio, Large Closets, Hardwood Floors, Fireplace, Central Air and Heat, Range, Garbage Disposal, Microwave, etc.
RÉSUMÉ ANALYTIQUE
CBRE is proud to exclusively present North Woods Apartments, a unique 98-unit multifamily community located at 23925 Eucalyptus Avenue, Moreno Valley.
North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup.
Community Lifestyle and Location
North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.
North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup.
Community Lifestyle and Location
North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
2 256 473 €
|
314,61 €
|
| Autres revenus |
275 401 €
|
38,40 €
|
| Perte due à la vacance |
126 593 €
|
17,65 €
|
| Revenu brut effectif |
2 405 281 €
|
335,35 €
|
| Taxes |
283 991 €
|
39,60 €
|
| Frais d’exploitation |
630 117 €
|
87,85 €
|
| Total des frais |
914 108 €
|
127,45 €
|
| Résultat net d’exploitation |
1 491 172 €
|
207,90 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 2 256 473 € |
| Annuel par m² | 314,61 € |
| Autres revenus | |
|---|---|
| Annuel | 275 401 € |
| Annuel par m² | 38,40 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 126 593 € |
| Annuel par m² | 17,65 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 2 405 281 € |
| Annuel par m² | 335,35 € |
| Taxes | |
|---|---|
| Annuel | 283 991 € |
| Annuel par m² | 39,60 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 630 117 € |
| Annuel par m² | 87,85 € |
| Total des frais | |
|---|---|
| Annuel | 914 108 € |
| Annuel par m² | 127,45 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 1 491 172 € |
| Annuel par m² | 207,90 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 24 707 130 € | Classe d’immeuble | C |
| Prix par lot | 252 114 € | Surface du lot | 2,65 ha |
| Type de vente | Investissement | Surface de l’immeuble | 7 172 m² |
| Taux de capitalisation | 6,04 % | Occupation moyenne | 88% |
| Multiplicateur du loyer brut | 9.76 | Nb d’étages | 1 |
| Nb de lots | 98 | Année de construction | 1986 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,2/1 000 m² |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Style d’appartement | Avec jardin | ||
| Zonage | R5 - Multiple Dwelling | ||
| Prix | 24 707 130 € |
| Prix par lot | 252 114 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,04 % |
| Multiplicateur du loyer brut | 9.76 |
| Nb de lots | 98 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 2,65 ha |
| Surface de l’immeuble | 7 172 m² |
| Occupation moyenne | 88% |
| Nb d’étages | 1 |
| Année de construction | 1986 |
| Ratio de stationnement | 0,2/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | R5 - Multiple Dwelling |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Broyeur d’ordures
- Cheminée
- Espace d’entreposage
- Chauffage
- Plafond voûté
- Réfrigérateur
- Cuisinière
- Dressing
- Moquette
- Cour
- Patio
- Couvre-fenêtres
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Laverie
- Property Manager sur place
- Spa
- Clôturé
- Grill
- Services en ligne
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 15 | 1 454 € | 33 - 42 |
| 1+1 | 31 | 1 874 € | 64 |
| 2+1.5 | 52 | 2 103 € | 88 |
1 1
TAXES FONCIÈRES
| Numéro de parcelle | 296-092-031 | Évaluation totale | 10 130 662 € (2025) |
| Évaluation du terrain | 1 775 475 € (2025) | Impôts annuels | 283 991 € (39,60 €/m²) |
| Évaluation des aménagements | 8 355 187 € (2025) | Année d’imposition | 2024 |
TAXES FONCIÈRES
Numéro de parcelle
296-092-031
Évaluation du terrain
1 775 475 € (2025)
Évaluation des aménagements
8 355 187 € (2025)
Évaluation totale
10 130 662 € (2025)
Impôts annuels
283 991 € (39,60 €/m²)
Année d’imposition
2024
1 sur 54
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
North Woods Apartments | 23925-23967 Eucalyptus 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.
