Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Corona Del Sol Apartments 25711 Frampton Ave Immeuble residentiel 60 lots 9 475 180 € (157 920 €/Lot) Taux de capitalisation 6,26 % Harbor City, CA 90710



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Well maintained 60 unit apartment complex with significant upside in rental income, subject to City of Los Angeles RSO
- Two story stucco complex built in 1976, with pool, laundry rooms and parking onsite for 90 vehicles which provides potential additional income.
- GRM is in the Mid 9's and a 6.25% CAP rate on year 1 income at asking price!
- Great location one half block north from a New Starbucks on PCH and Frampton.
Résumé analytique
The subject property is a 60-unit apartment building situated on a 56,511 square foot lot zoned R3, located in the South Bay of Los Angeles, in Harbor City. The improvements consist of a two-story wood-frame & stucco apartment complex that was built in 1976. There are 57 one-bedroom one-bath units and 3 two-bedroom units. The property is gated and has nicely landscaped walkways within the common areas. There is a large maintenance room in the center on the ground floor with a bathroom and two additional maintenance closets for cleaning and gardening supplies. There are 90 parking spaces on grade level and a laundry room on the premises for the tenants, as well as a pool (which is currently drained and covered). The utilities are master metered for both gas and electric utilities, which the landlord pays for, and a majority of the rents are below market. The property is subject to the City of Los Angeles RSO (Rent Stabilization Ordinance), which limits rent increase on existing tenants to 3% per year currently.
The property is on Frampton Avenue and is adjacent to a newly constructed Starbucks, which is at the NWC of PCH (Pacific Coast Highway) and Frampton Avenue. There is a U.S. Post Office a half block away on Frampton, as well as a mixture of commercial and residential buildings. The property is in close proximity to major employers such as the Port of Los Angeles, Kaiser Hospital, Home Depot, Target, and many other retail stores along PCH. Harbor Regional Park, Harbor Park Golf Course, Harbor Community College, Harbor City Little League, LA Waterfront Development, and the 110 Freeway are all within 2 miles, just minutes away. The population density is very high, with 30,000 residents within a 1-mile radius and over 200,000 residents within a 3-mile radius, which results in a strong rental market with high demand for apartments in the Harbor City submarket.
The property is on Frampton Avenue and is adjacent to a newly constructed Starbucks, which is at the NWC of PCH (Pacific Coast Highway) and Frampton Avenue. There is a U.S. Post Office a half block away on Frampton, as well as a mixture of commercial and residential buildings. The property is in close proximity to major employers such as the Port of Los Angeles, Kaiser Hospital, Home Depot, Target, and many other retail stores along PCH. Harbor Regional Park, Harbor Park Golf Course, Harbor Community College, Harbor City Little League, LA Waterfront Development, and the 110 Freeway are all within 2 miles, just minutes away. The population density is very high, with 30,000 residents within a 1-mile radius and over 200,000 residents within a 3-mile radius, which results in a strong rental market with high demand for apartments in the Harbor City submarket.
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 9 475 180 € | Style d’appartement | De faible hauteur |
| Prix par lot | 157 920 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,53 ha |
| Taux de capitalisation | 6,26 % | Surface de l’immeuble | 3 361 m² |
| Multiplicateur du loyer brut | 9.54 | Occupation moyenne | 97% |
| Nb de lots | 60 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1976 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,23/1 000 m² |
| Zonage | LAR3 | ||
| Prix | 9 475 180 € |
| Prix par lot | 157 920 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,26 % |
| Multiplicateur du loyer brut | 9.54 |
| Nb de lots | 60 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,53 ha |
| Surface de l’immeuble | 3 361 m² |
| Occupation moyenne | 97% |
| Nb d’étages | 2 |
| Année de construction | 1976 |
| Ratio de stationnement | 0,23/1 000 m² |
| Zonage | LAR3 |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Lave-vaisselle
- Micro-ondes
- Chauffage
- Ventilateurs de plafond
- Sols carrelés
- Cuisine
- Plans de travail en granit
- Réfrigérateur
- Four
- Cuisinière
- Dressing
- Moquette
Caractéristiques du site
- Accès 24 h/24
- Laverie
- Property Manager sur place
- Clôturé
- Transports en commun
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 57 | 1 464 € | 54 |
| 2+1 | 2 | 2 240 € | 63 |
| 2+1.5 | 1 | 2 455 € | 70 |
1 1
Assez praticable à pied
50/100
Très bien adapté aux voitures
80/100
Bons transports en commun
60/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 7410-028-090 | Évaluation totale | 1 844 792 € (2025) |
| Évaluation du terrain | 350 743 € (2025) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 1 494 049 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
7410-028-090
Évaluation du terrain
350 743 € (2025)
Évaluation des aménagements
1 494 049 € (2025)
Évaluation totale
1 844 792 € (2025)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2026
1 sur 6
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Corona Del Sol Apartments | 25711 Frampton 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.
