Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2666 Orchard Ave Immeuble residentiel 7 lots 3 529 890 € (504 270 €/Lot) Taux de capitalisation 6 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 100% FULLY OCCUPIED WITH USC STUDENTS
- QUARTZ COUNTERTOPS & STAINLESS STEEL APPLIANCES
- SEPARATELY METERED FOR GAS & ELECTRICITY
- FULLY UPDATED & REMODELED: TURN-KEY INVESTMENT
- HARDWOOD FLOORS, MODERN CABINETRY, IN-UNIT WASHER & DRYERS
- WALKING DISTANCE TO CAMPUS, LOCATED IN THE DPS PATROL ZONE
RÉSUMÉ ANALYTIQUE
The Davis Saadian Group is pleased to offer the opportunity to acquire this seven (7) unit, 16-bedroom, turn-key student housing apartment complex, located in the highly desirable DPS Patrol Zone, and walking distance to the University of Southern California (USC). The site is situated in the pristine rare North of campus pocket; the best of the best location.
The property and all seven (7) units were completely updated & remodeled in 2022 - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, and high-end finishes throughout the units. The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for gas & electricity. The building is approximately 4,520 rentable square feet on a 6,241 square foot lot, consisting of (4) 3-bedroom + 2-bathroom units, (2) 1-bedroom + 1-bathroom units, and (1) 2-bedroom + 1-bathroom unit. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The investment is 100% occupied with USC students, and fully leased for the year, with a gross income of $23,235/month. The expansive lot size allows an investor to add even more value to the property by constructing a 3-bedroom + 3-bathroom ADU to further increase cash-flow (about $4,500/month), generating an even higher yield/ net income.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
The property and all seven (7) units were completely updated & remodeled in 2022 - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, and high-end finishes throughout the units. The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for gas & electricity. The building is approximately 4,520 rentable square feet on a 6,241 square foot lot, consisting of (4) 3-bedroom + 2-bathroom units, (2) 1-bedroom + 1-bathroom units, and (1) 2-bedroom + 1-bathroom unit. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The investment is 100% occupied with USC students, and fully leased for the year, with a gross income of $23,235/month. The expansive lot size allows an investor to add even more value to the property by constructing a 3-bedroom + 3-bathroom ADU to further increase cash-flow (about $4,500/month), generating an even higher yield/ net income.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
240 343 €
|
569,83 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
240 343 €
|
569,83 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
53 616 €
|
127,12 €
|
| Résultat net d’exploitation |
186 727 €
|
442,71 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 240 343 € |
| Annuel par m² | 569,83 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 240 343 € |
| Annuel par m² | 569,83 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 53 616 € |
| Annuel par m² | 127,12 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 186 727 € |
| Annuel par m² | 442,71 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 3 529 890 € | Classe d’immeuble | C |
| Prix par lot | 504 270 € | Surface du lot | 0,06 ha |
| Type de vente | Investissement | Surface de l’immeuble | 422 m² |
| Taux de capitalisation | 6 % | Occupation moyenne | 100% |
| Nb de lots | 7 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1928/2020 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,06/1 000 m² |
| Style d’appartement | De faible hauteur | ||
| Zonage | LARD1.5 - Restricted Density Multiple | ||
| Prix | 3 529 890 € |
| Prix par lot | 504 270 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6 % |
| Nb de lots | 7 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 422 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1928/2020 |
| Ratio de stationnement | 0,06/1 000 m² |
| Zonage | LARD1.5 - Restricted Density Multiple |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 2+1 | 1 | 2 500 € | - |
| 3+2 | 1 | 3 017 € | - |
| 3+2 | 1 | 4 224 € | - |
| 3+2 | 1 | 3 793 € | - |
| 3+2 | 1 | 3 362 € | - |
| 1+1 | 1 | 1 491 € | - |
| 1+1 | 1 | 1 491 € | - |
1 1
Walk Score®
Très praticable à pied (84)
Bike Score®
Un paradis pour les cyclistes (94)
TAXES FONCIÈRES
| Numéro de parcelle | 5055-026-028 | Évaluation des aménagements | 951 351 € (2025) |
| Évaluation du terrain | 2 744 284 € (2025) | Évaluation totale | 3 695 635 € (2025) |
TAXES FONCIÈRES
Numéro de parcelle
5055-026-028
Évaluation du terrain
2 744 284 € (2025)
Évaluation des aménagements
951 351 € (2025)
Évaluation totale
3 695 635 € (2025)
1 sur 28
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
2666 Orchard 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.
