Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2912-2924 W. 141st Pl & 2925 W. Rosecrans Ave 2912 W 141st Pl Immeuble residentiel 32 lots 9 643 872 € (301 371 €/Lot) Taux de capitalisation 6,44 % Gardena, CA 90249



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Desirable Gardena Location – Approximately 1 Mile from SpaceX and 3 Miles from SoFi Stadium & Intuit Dome | No Local Rent Control (AB 1482 Only)*
- 6.44% Current Cap Rate & 10.09 Current GRM | 7.32% Pro-Forma Cap Rate & 9.19 Pro-Forma GRM
- Most Units Renovated | Extensive Electrical Upgrades - Majority of Units Contain Updated Interior Subpanels | New Roofs on 5 of the 6 Buildings
- Total of 32 Units Situated on 5 Separate Parcels – Each with Own APN | Outstanding Unit Mix | Total of 38,590-SF on a Large 38,990-SF Combined Lot
- Over $1,500,000 in Capital Expenditures Over the Past 5 Years, Including Approximately $774,000 in Interior and In-Unit Renovations
- New Main Sewer Lines, New Hot Water Heaters & Upgraded Plumbing | On-Site Laundry Facilities & Total of 32 Parking Spaces
Résumé analytique
ASSET
32-unit apartment property located in Gardena. No local rent control – defaults to AB 1482. The property is situated on 5 separate parcels, each with its own APN. With a combined 38,990-SF lot, the property features an outstanding unit mix of (22) 3-bedroom/2-bathroom units, (7) 2-bedroom/2-bathroom units, and (3) studio/1-bathroom units. The asset has undergone over $1,500,000 in capital expenditures during the past five years, including approximately $774,000 in interior and in-unit renovations. A majority of the units have been renovated with new kitchens, bathrooms, and flooring. There have also been extensive electrical upgrades, including updated interior electrical panels for a majority of the units. Five of the six roofs are new. Furthermore, the property features new main sewer lines, updated plumbing, new hot water heaters, on-site laundry facilities and a total of 32 parking spaces.
LOCATION
2912-2924 W. 141st Place & 2925 W. Rosecrans Avenue are located just north of Rosecrans Avenue, approximately 1 mile from SpaceX and 3 miles from SoFi Stadium and Intuit Dome. With direct access to the 110 Freeway, the investment possesses immediate transit to the many surrounding employment hubs of the South Bay and Downtown Los Angeles.
FINANCIALS
This 38,590-SF asset presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 6.44% and current GRM of 10.09 and a pro-forma cap rate of 7.32% and pro-forma GRM of 9.19.
Disclosure:
Gardena is n ot subject to local rent control; however, Gardena has Rent Mediation.
32-unit apartment property located in Gardena. No local rent control – defaults to AB 1482. The property is situated on 5 separate parcels, each with its own APN. With a combined 38,990-SF lot, the property features an outstanding unit mix of (22) 3-bedroom/2-bathroom units, (7) 2-bedroom/2-bathroom units, and (3) studio/1-bathroom units. The asset has undergone over $1,500,000 in capital expenditures during the past five years, including approximately $774,000 in interior and in-unit renovations. A majority of the units have been renovated with new kitchens, bathrooms, and flooring. There have also been extensive electrical upgrades, including updated interior electrical panels for a majority of the units. Five of the six roofs are new. Furthermore, the property features new main sewer lines, updated plumbing, new hot water heaters, on-site laundry facilities and a total of 32 parking spaces.
LOCATION
2912-2924 W. 141st Place & 2925 W. Rosecrans Avenue are located just north of Rosecrans Avenue, approximately 1 mile from SpaceX and 3 miles from SoFi Stadium and Intuit Dome. With direct access to the 110 Freeway, the investment possesses immediate transit to the many surrounding employment hubs of the South Bay and Downtown Los Angeles.
FINANCIALS
This 38,590-SF asset presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 6.44% and current GRM of 10.09 and a pro-forma cap rate of 7.32% and pro-forma GRM of 9.19.
Disclosure:
Gardena is n ot subject to local rent control; however, Gardena has Rent Mediation.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
955 519 €
|
266,52 €
|
| Autres revenus |
2 353 €
|
0,66 €
|
| Perte due à la vacance |
47 893 €
|
13,36 €
|
| Revenu brut effectif |
909 979 €
|
253,82 €
|
| Taxes |
120 548 €
|
33,62 €
|
| Frais d’exploitation |
168 323 €
|
46,95 €
|
| Total des frais |
288 871 €
|
80,57 €
|
| Résultat net d’exploitation |
621 108 €
|
173,25 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 955 519 € |
| Annuel par m² | 266,52 € |
| Autres revenus | |
|---|---|
| Annuel | 2 353 € |
| Annuel par m² | 0,66 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 47 893 € |
| Annuel par m² | 13,36 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 909 979 € |
| Annuel par m² | 253,82 € |
| Taxes | |
|---|---|
| Annuel | 120 548 € |
| Annuel par m² | 33,62 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 168 323 € |
| Annuel par m² | 46,95 € |
| Total des frais | |
|---|---|
| Annuel | 288 871 € |
| Annuel par m² | 80,57 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 621 108 € |
| Annuel par m² | 173,25 € |
Informations sur l’immeuble
| Prix | 9 643 872 € | Style d’appartement | Avec jardin |
| Prix par lot | 301 371 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,36 ha |
| Taux de capitalisation | 6,44 % | Surface de l’immeuble | 3 585 m² |
| Multiplicateur du loyer brut | 10.09 | Nb d’étages | 2 |
| Nb de lots | 32 | Année de construction/rénovation | 1959/1980 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,16/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | R3, Gardena | ||
| Prix | 9 643 872 € |
| Prix par lot | 301 371 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,44 % |
| Multiplicateur du loyer brut | 10.09 |
| Nb de lots | 32 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,36 ha |
| Surface de l’immeuble | 3 585 m² |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1959/1980 |
| Ratio de stationnement | 0,16/1 000 m² |
| Zonage | R3, Gardena |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
- Congélateur
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Laverie
- Services en ligne
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+2 | 22 | 2 774 € | - |
| 2+2 | 7 | 2 111 € | - |
| Studios | 3 | 1 266 € | - |
1 1
Moyennement praticable à pied
60/100
Très bien adapté aux voitures
80/100
Transports en commun relativement accessibles
40/100
Moyennement praticable en vélo
60/100
Taxes foncières
Taxes foncières
N° de parcelle
Évaluation du terrain
4 718 911 € (2026)
Évaluation des aménagements
3 737 474 € (2026)
Évaluation totale
8 456 385 € (2026)
Impôts annuels
120 548 € (33,62 €/m²)
Année d’imposition
2025
1 sur 22
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
2912-2924 W. 141st Pl & 2925 W. Rosecrans Ave | 2912 W 141st Pl
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.
