Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
26377 Hillcrest Ave Immeuble residentiel 8 lots 2 583 180 € (322 898 €/Lot) Taux de capitalisation 5,18 % Lomita, CA 90717



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- The City of Lomita features no local rent stabilization ordinance, governed solely by statewide AB 1482.
- There are six single garages and five double garages at the rear of the property, creating an exceptional opportunity to add ADUs! (BTV)
- Electrical and Plumbing systems have been updated, and there is onsite laundry available (leased).
- Large unit mix of (1) 3-Bed / 1.75 Bath and (7) 2-Bed / 1.5 Bath units featuring generously sized ?oor plans and clear upside on current rents.
- Individually metered for electricity, submetered for water, and master-metered gas.
Résumé analytique
The Cohen Group is pleased to present 26377 Hillcrest Avenue, an 8-unit apartment community situated on an oversized 22,224-square-foot lot in Lomita, California. This well-located asset offers investors a rare combination of immediate value-add upside, significant additional development potential, extensive capital improvements already in place, and a strong demand-driver location. The property's oversized 22,224-square-foot lot presents a potentially ADU opportunity, with preliminary indications suggesting a buyer may be ableto add a significant number of additional units — potentially up to eight ADUs. The property is currently offered with three vacant units, providing a new owner an immediate opportunity to renovate and reposition these units to command top-of-market rents. The property features seven two-bedroom, one-and-a-half-bath units and one three-bedroom, one-and-three-quarter-bath unit. Units are exceptionally spacious at nearly 1,000 square feet each, with two units offering private balconies and every unit including walk-in closets. Ownership has invested significantly in capital improvements throughout the property,including all-new windows, upgraded PEX plumbing throughout, updated electrical service with new subpanels, and tankless water heaters at every unit, substantially reducing near-term capex exposure for a new owner. The property is individually metered for electricity, with gas master-metered to the property. The water system operates on a submetering arrangement, with tenants billed directly based on their pro-rata usage, helping keep utility costs down. Parking is a standout feature of the offering, with six single garages and five double garages providing ample covered parking! The property is ideally positioned near major employment and lifestyle drivers, including close proximity to the Port of Los Angeles, one of the busiest container ports in the United States, as well as a large Kaiser Permanente hospital campus. The property also benefits from excellent freeway access, with both the 110 and 405 freeways just minutes away, connecting residentsto Torrance, the greater South Bay, and Los Angeles employment centers.
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
219 579 €
|
314,97 €
|
| Autres revenus |
5 851 €
|
8,39 €
|
| Perte due à la vacance |
6 587 €
|
9,45 €
|
| Revenu brut effectif |
218 843 €
|
313,91 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
84 919 €
|
121,81 €
|
| Résultat net d’exploitation |
133 924 €
|
192,10 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 219 579 € |
| Annuel par m² | 314,97 € |
| Autres revenus | |
|---|---|
| Annuel | 5 851 € |
| Annuel par m² | 8,39 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 587 € |
| Annuel par m² | 9,45 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 218 843 € |
| Annuel par m² | 313,91 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 84 919 € |
| Annuel par m² | 121,81 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 133 924 € |
| Annuel par m² | 192,10 € |
Informations sur l’immeuble
| Prix | 2 583 180 € | Sous-type de bien | Appartement |
| Prix par lot | 322 898 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,19 ha |
| Taux de capitalisation | 5,18 % | Surface de l’immeuble | 697 m² |
| Multiplicateur du loyer brut | 11.76 | Nb d’étages | 2 |
| Nb de lots | 8 | Année de construction | 1971 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,05/1 000 m² |
| Zonage | LOR1 - One-Family Residential RS Uses (14) | ||
| Prix | 2 583 180 € |
| Prix par lot | 322 898 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,18 % |
| Multiplicateur du loyer brut | 11.76 |
| Nb de lots | 8 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Classe d’immeuble | C |
| Surface du lot | 0,19 ha |
| Surface de l’immeuble | 697 m² |
| Nb d’étages | 2 |
| Année de construction | 1971 |
| Ratio de stationnement | 0,05/1 000 m² |
| Zonage | LOR1 - One-Family Residential RS Uses (14) |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+2 | 1 | - | - |
| 2+1.5 | 7 | - | - |
1 1
Assez praticable à pied
50/100
Très bien adapté aux voitures
80/100
Transports en commun limités
30/100
Plutôt praticable en vélo
40/100
Taxes foncières
| N° de parcelle | Évaluation des aménagements | 1 077 909 € | |
| Évaluation du terrain | 248 843 € | Évaluation totale | 1 326 751 € |
Taxes foncières
N° de parcelle
Évaluation du terrain
248 843 €
Évaluation des aménagements
1 077 909 €
Évaluation totale
1 326 751 €
1 sur 27
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
26377 Hillcrest 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.
