Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2810 Kansas Ave Immeuble residentiel 5 lots 1 789 137 € (357 827 €/Lot) Taux de capitalisation 6,16 % Santa Monica, CA 90404



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Excellent Santa Monica Location – 1 Block North of Pico Boulevard and 2 Miles of Santa Monica Beach, Ocean Avenue, 3rd Street Promenade & the Pier
- 6.16% Current Cap Rate & 11.74 Current GRM | 6.84% Pro-Forma Cap Rate & 10.85 Pro-Forma GRM | Each Unit Contains an Individual Hot Water Heater
- Two Units Remodeled with Quartz Counters, Upgraded Bathrooms and Newer Windows
- Outstanding Unit Mix of (1) 3-Bedroom/2-Bathroom Front Unit, (1) 3-Bedroom/1-Bathroom Unit and (3) 2-Bedroom/1-Bathroom Units
- Front 3-Bedroom Unit Contains Private Front Yard and Laundry Room with Washer/Dryer Hook-Ups
- Located Just a Few Blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, Water Garden, Trader Joes & Expo Line
RÉSUMÉ ANALYTIQUE
ASSET
5-unit apartment in Santa Monica. The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom unit, (1) 3-bedroom/1-bathroom unit and (3) 2-bedroom/1-bathroom units.
The front 3-bedroom/2-bathroom unit has a private front yard and a laundry room with washer/dryer hook-ups and the 3-bedroom/1-bathroom unit has private side patio. Each unit has individual hot water heaters and two of the units have been recently remodeled and include quartz counters, upgraded bathroom and newer windows. The property is situated on a 6,858-SF lot and contains 5 parking spaces.
LOCATION
2810 Kansas Avenue is located 1 block north of Pico Boulevard and approximately 2 miles from Santa Monica Beach, Ocean Avenue, 3rd Street Promenade, Main Street and the Santa Monica Pier. Furthermore, the property is conveniently located just a few blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, the Water Garden, Trader Joes, Virginia Avenue Park and the Expo Line.
FINANCIALS
This 4,560-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 6.16% and a current GRM of 11.74. The asset also presents rental upside with a pro-forma cap rate of 6.84% and pro-form GRM of 10.85.
*Unit F was a 4-bedroom unit which was converted to a 3-bedroom unit. Unit A received the bedroom so Unit A was converted from a 2-bedroom unit to a 3-bedroom unit. Unit A receives $50 per month for sweeping. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
5-unit apartment in Santa Monica. The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom unit, (1) 3-bedroom/1-bathroom unit and (3) 2-bedroom/1-bathroom units.
The front 3-bedroom/2-bathroom unit has a private front yard and a laundry room with washer/dryer hook-ups and the 3-bedroom/1-bathroom unit has private side patio. Each unit has individual hot water heaters and two of the units have been recently remodeled and include quartz counters, upgraded bathroom and newer windows. The property is situated on a 6,858-SF lot and contains 5 parking spaces.
LOCATION
2810 Kansas Avenue is located 1 block north of Pico Boulevard and approximately 2 miles from Santa Monica Beach, Ocean Avenue, 3rd Street Promenade, Main Street and the Santa Monica Pier. Furthermore, the property is conveniently located just a few blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, the Water Garden, Trader Joes, Virginia Avenue Park and the Expo Line.
FINANCIALS
This 4,560-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 6.16% and a current GRM of 11.74. The asset also presents rental upside with a pro-forma cap rate of 6.84% and pro-form GRM of 10.85.
*Unit F was a 4-bedroom unit which was converted to a 3-bedroom unit. Unit A received the bedroom so Unit A was converted from a 2-bedroom unit to a 3-bedroom unit. Unit A receives $50 per month for sweeping. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
152 404 €
|
359,75 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
4 572 €
|
10,79 €
|
| Revenu brut effectif |
147 832 €
|
348,96 €
|
| Taxes |
22 364 €
|
52,79 €
|
| Frais d’exploitation |
15 268 €
|
36,04 €
|
| Total des frais |
37 632 €
|
88,83 €
|
| Résultat net d’exploitation |
110 200 €
|
260,13 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 152 404 € |
| Annuel par m² | 359,75 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 4 572 € |
| Annuel par m² | 10,79 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 147 832 € |
| Annuel par m² | 348,96 € |
| Taxes | |
|---|---|
| Annuel | 22 364 € |
| Annuel par m² | 52,79 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 15 268 € |
| Annuel par m² | 36,04 € |
| Total des frais | |
|---|---|
| Annuel | 37 632 € |
| Annuel par m² | 88,83 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 110 200 € |
| Annuel par m² | 260,13 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 1 789 137 € | Style d’appartement | De faible hauteur |
| Prix par lot | 357 827 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 6,16 % | Surface de l’immeuble | 424 m² |
| Multiplicateur du loyer brut | 11.74 | Occupation moyenne | 100% |
| Nb de lots | 5 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1962 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,1/1 000 m² |
| Zonage | R2, Santa Monica | ||
| Prix | 1 789 137 € |
| Prix par lot | 357 827 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,16 % |
| Multiplicateur du loyer brut | 11.74 |
| Nb de lots | 5 |
| 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 | 424 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1962 |
| Ratio de stationnement | 0,1/1 000 m² |
| Zonage | R2, Santa Monica |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Raccord machine à laver/sèche-linge
- Cour
- Patio
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 3+2 | 1 | 2 925 € | - |
| 3+1 | 1 | 2 515 € | - |
| 2+1 | 3 | 2 420 € | - |
1 1
Walk Score®
Très praticable à pied (81)
Bike Score®
Un paradis pour les cyclistes (90)
TAXES FONCIÈRES
| Numéro de parcelle | 4274-031-016 | Évaluation totale | 619 225 € (2025) |
| Évaluation du terrain | 474 017 € (2025) | Impôts annuels | 22 364 € (52,79 €/m²) |
| Évaluation des aménagements | 145 208 € (2025) | Année d’imposition | 2024 |
TAXES FONCIÈRES
Numéro de parcelle
4274-031-016
Évaluation du terrain
474 017 € (2025)
Évaluation des aménagements
145 208 € (2025)
Évaluation totale
619 225 € (2025)
Impôts annuels
22 364 € (52,79 €/m²)
Année d’imposition
2024
1 sur 14
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
2810 Kansas 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.
