Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2977 Bedford Ave Immeuble residentiel 11 lots 1 462 226 € (132 930 €/Lot) Taux de capitalisation 6,83 % Placerville, CA 95667



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Immediate, Stabilized Cash Flow
- Irreplaceable Location and Asset
- Expansion Opportunity
Résumé analytique
Land Catchers Investments is proud to exclusively present The Bedford Apartments, a turn-key, 11-unit multifamily complex anchored by one of the most storied properties in El Dorado County. Comprised of two historic buildings — including the iconic "Kennedy House," recognized as the first apartment building constructed in Placerville (circa 1864) — this offering is a rare blend of architectural heritage, durable in-place income, and meaningful upside.
Sitting on 1.06 acres across three contiguous parcels within Placerville's coveted Historic District (R2 Multifamily zoning), the property offers immediate cash flow today and a clear path to enhanced value tomorrow.
Property Highlights:
-11 Total Units: Eight (8) 1BR/1BA units, one (1) studio, one (1) Junior 1BR/1BA, and one (1) detached 1BR/1BA cottage
-Two Historic Buildings on three large lots totaling approximately 1.06 acres
- 8,337 net rentable square feet of wood-frame construction
- On-site coin-operated laundry generating ancillary income
- Ample on-site parking — a premium amenity in the Historic District
- Stable, long-term tenancy with multiple residents in place 5+ years
The Investment Thesis:
1. Immediate, Stabilized Cash Flow. With scheduled gross income of $155,985 and a fully leased rent roll anchored by long-tenured residents, Bedford delivers day-one income an investor can underwrite with confidence.
2. Built-In Rental Upside. Several units are currently leased meaningfully below market. Bringing rents to market generates a projected Pro Forma Effective Gross Income of $170,442 and pushes NOI to nearly $116,000 — without renovation, repositioning, or capital outlay.
3. Expansion Opportunity. A proposed lot-line adjustment unlocks the ability to add additional residential improvements on the existing parcels (plans available upon request) — a rare value-add lever for a stabilized historic asset.
4. Irreplaceable Location and Asset. Located steps from the El Dorado County Superior Court, Old Hangtown's restaurants and shops, and Highway 50, with Sacramento, Folsom, and South Lake Tahoe all within easy reach. As the first apartment building ever constructed in Placerville, the Kennedy House is a piece of California history that simply cannot be replicated.
5. Favorable Operating Profile. No current management fees, no recent capital improvement deferrals indicated, and a debt service coverage ratio of 1.34 at the offered price — well above conventional lender thresholds.
Sitting on 1.06 acres across three contiguous parcels within Placerville's coveted Historic District (R2 Multifamily zoning), the property offers immediate cash flow today and a clear path to enhanced value tomorrow.
Property Highlights:
-11 Total Units: Eight (8) 1BR/1BA units, one (1) studio, one (1) Junior 1BR/1BA, and one (1) detached 1BR/1BA cottage
-Two Historic Buildings on three large lots totaling approximately 1.06 acres
- 8,337 net rentable square feet of wood-frame construction
- On-site coin-operated laundry generating ancillary income
- Ample on-site parking — a premium amenity in the Historic District
- Stable, long-term tenancy with multiple residents in place 5+ years
The Investment Thesis:
1. Immediate, Stabilized Cash Flow. With scheduled gross income of $155,985 and a fully leased rent roll anchored by long-tenured residents, Bedford delivers day-one income an investor can underwrite with confidence.
2. Built-In Rental Upside. Several units are currently leased meaningfully below market. Bringing rents to market generates a projected Pro Forma Effective Gross Income of $170,442 and pushes NOI to nearly $116,000 — without renovation, repositioning, or capital outlay.
3. Expansion Opportunity. A proposed lot-line adjustment unlocks the ability to add additional residential improvements on the existing parcels (plans available upon request) — a rare value-add lever for a stabilized historic asset.
4. Irreplaceable Location and Asset. Located steps from the El Dorado County Superior Court, Old Hangtown's restaurants and shops, and Highway 50, with Sacramento, Folsom, and South Lake Tahoe all within easy reach. As the first apartment building ever constructed in Placerville, the Kennedy House is a piece of California history that simply cannot be replicated.
5. Favorable Operating Profile. No current management fees, no recent capital improvement deferrals indicated, and a debt service coverage ratio of 1.34 at the offered price — well above conventional lender thresholds.
Bilan financier (Pro forma - 2027) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
149 756 €
|
193,35 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
2 995 €
|
3,87 €
|
| Revenu brut effectif |
146 761 €
|
189,48 €
|
| Taxes |
16 092 €
|
20,78 €
|
| Frais d’exploitation |
30 798 €
|
39,76 €
|
| Total des frais |
46 891 €
|
60,54 €
|
| Résultat net d’exploitation |
99 870 €
|
128,94 €
|
Bilan financier (Pro forma - 2027)
| Revenu de location brut | |
|---|---|
| Annuel | 149 756 € |
| Annuel par m² | 193,35 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 995 € |
| Annuel par m² | 3,87 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 146 761 € |
| Annuel par m² | 189,48 € |
| Taxes | |
|---|---|
| Annuel | 16 092 € |
| Annuel par m² | 20,78 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 30 798 € |
| Annuel par m² | 39,76 € |
| Total des frais | |
|---|---|
| Annuel | 46 891 € |
| Annuel par m² | 60,54 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 99 870 € |
| Annuel par m² | 128,94 € |
Informations sur l’immeuble
| Prix | 1 462 226 € | Style d’appartement | De faible hauteur |
| Prix par lot | 132 930 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,43 ha |
| Taux de capitalisation | 6,83 % | Surface de l’immeuble | 775 m² |
| Multiplicateur du loyer brut | 9.8 | Occupation moyenne | 100% |
| Nb de lots | 11 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1880 |
| Sous-type de bien | Appartement | ||
| Zonage | R2 - Multi-Family, Residential | ||
| Prix | 1 462 226 € |
| Prix par lot | 132 930 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,83 % |
| Multiplicateur du loyer brut | 9.8 |
| Nb de lots | 11 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,43 ha |
| Surface de l’immeuble | 775 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1880 |
| Zonage | R2 - Multi-Family, Residential |
Caractéristiques
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 2 | - | 14 - 23 |
| 1+1 | 8 | - | 56 - 60 |
| 2+2 | 1 | - | 93 |
1 1
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
30/100
Assez praticable en vélo
30/100
Taxes foncières
| N° de parcelle | Évaluation totale | 932 035 € (2025) | |
| Évaluation du terrain | 298 249 € (2025) | Impôts annuels | 16 092 € (20,78 €/m²) |
| Évaluation des aménagements | 633 786 € (2025) | Année d’imposition | 2027 |
Taxes foncières
N° de parcelle
Évaluation du terrain
298 249 € (2025)
Évaluation des aménagements
633 786 € (2025)
Évaluation totale
932 035 € (2025)
Impôts annuels
16 092 € (20,78 €/m²)
Année d’imposition
2027
1 sur 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
2977 Bedford 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.
