Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Bluff & Oak 3020 E 3rd St Immeuble residentiel 15 lots 5 867 516 € (391 168 €/Lot) Taux de capitalisation 5,16 % Long Beach, CA 90814



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Fully rebuilt in 2024, this 15-unit Bluff Heights asset delivers essentially new construction quality with modern systems and designer interiors
- No deferred maintenance: new plumbing, electrical, roof, facade, and fully modernized systems throughout.
- 8 parking spaces behind the asset on a 24-month lease agreement provides residents parking.
- Market rents support a 13.88 GRM versus the current 14.45 GRM, offering clear upside potential.
- Positioned in prime Bluff Heights near the coast, retail corridors, and major employment hubs.
Résumé analytique
Bluff & Oak is one of the newest apartment offerings in Long Beach and a standout example of Class-A coastal modern design, located in the highly sought-after Bluff Heights submarket.
The property consists of fifteen expansive and pristine residences designed by Preen Design, featuring top-of-the-line modern coastal designer finishes, abundant natural light, and a lush outdoor community space. The building underwent a comprehensive redevelopment, and all major building systems are brand new, including plumbing, electrical, mechanical systems, individual hot water heaters, a new 2-inch main water line, a new 400-amp main disconnect, 3 new gas meters, all new landscape and hardscape, a new roof, several new windows, and a new building facade. Additionally, unit interiors feature newly added in-unit washer and dryers, LED lighting and astro light fixtures, European tile and bath vanities, modern designer fixtures, new plank floors, and Energy Star appliances—positioning the asset for below-average maintenance and operating costs in the near term.
Bluff Heights is one of the hottest submarkets in rapidly gentrifying Long Beach, due to its growing influx of creative professionals, given the unique attributes including proximity to the Pacific Ocean, Bluff Park, cafés/boutiques, TAMI employers, and transportation nodes. Bluff Heights Historic District represents a vibrant, established residential neighborhood in Long Beach. More than half the homes in the neighborhood are Craftsman bungalows, built between 1910–1923, but the oldest homes are Victorian. Long Beach has seen an increase in its global brand visibility as the city prepares to host several Olympic Games in 2028.
Leveraging a comprehensive cost segregation study by DataWise performed on this $7,000,000 asset, which is transferable to the new owner, results in an accelerated $2,137,000 of depreciation within the first 5 years of ownership. This is compared to the depreciation of $728,568 over the first 5 years without such a study.
The asset is achieving market-setting rents on a per-square-foot basis, with multiple applications per unit and a continued runway for future rent and yield growth. Opportunities to acquire essentially new construction products of this scale and quality in Bluff Heights are exceptionally limited. Bluff & Oak combines architectural distinction, operational efficiency, tax acceleration, and proven rent strength, delivering an asset built not only for today’s returns, but for long-term compounding performance in one of Southern California’s most dynamic coastal neighborhoods.
The property consists of fifteen expansive and pristine residences designed by Preen Design, featuring top-of-the-line modern coastal designer finishes, abundant natural light, and a lush outdoor community space. The building underwent a comprehensive redevelopment, and all major building systems are brand new, including plumbing, electrical, mechanical systems, individual hot water heaters, a new 2-inch main water line, a new 400-amp main disconnect, 3 new gas meters, all new landscape and hardscape, a new roof, several new windows, and a new building facade. Additionally, unit interiors feature newly added in-unit washer and dryers, LED lighting and astro light fixtures, European tile and bath vanities, modern designer fixtures, new plank floors, and Energy Star appliances—positioning the asset for below-average maintenance and operating costs in the near term.
Bluff Heights is one of the hottest submarkets in rapidly gentrifying Long Beach, due to its growing influx of creative professionals, given the unique attributes including proximity to the Pacific Ocean, Bluff Park, cafés/boutiques, TAMI employers, and transportation nodes. Bluff Heights Historic District represents a vibrant, established residential neighborhood in Long Beach. More than half the homes in the neighborhood are Craftsman bungalows, built between 1910–1923, but the oldest homes are Victorian. Long Beach has seen an increase in its global brand visibility as the city prepares to host several Olympic Games in 2028.
Leveraging a comprehensive cost segregation study by DataWise performed on this $7,000,000 asset, which is transferable to the new owner, results in an accelerated $2,137,000 of depreciation within the first 5 years of ownership. This is compared to the depreciation of $728,568 over the first 5 years without such a study.
The asset is achieving market-setting rents on a per-square-foot basis, with multiple applications per unit and a continued runway for future rent and yield growth. Opportunities to acquire essentially new construction products of this scale and quality in Bluff Heights are exceptionally limited. Bluff & Oak combines architectural distinction, operational efficiency, tax acceleration, and proven rent strength, delivering an asset built not only for today’s returns, but for long-term compounding performance in one of Southern California’s most dynamic coastal neighborhoods.
Data room Cliquez ici pour accéder à
Bilan financier (Pro forma - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
418 009 €
|
466,26 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
12 540 €
|
13,99 €
|
| Revenu brut effectif |
405 469 €
|
452,27 €
|
| Taxes |
73 344 €
|
81,81 €
|
| Frais d’exploitation |
29 275 €
|
32,65 €
|
| Total des frais |
102 619 €
|
114,46 €
|
| Résultat net d’exploitation |
302 850 €
|
337,81 €
|
Bilan financier (Pro forma - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 418 009 € |
| Annuel par m² | 466,26 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 12 540 € |
| Annuel par m² | 13,99 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 405 469 € |
| Annuel par m² | 452,27 € |
| Taxes | |
|---|---|
| Annuel | 73 344 € |
| Annuel par m² | 81,81 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 29 275 € |
| Annuel par m² | 32,65 € |
| Total des frais | |
|---|---|
| Annuel | 102 619 € |
| Annuel par m² | 114,46 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 302 850 € |
| Annuel par m² | 337,81 € |
Informations sur l’immeuble
| Prix | 5 867 516 € | Style d’appartement | De faible hauteur |
| Prix par lot | 391 168 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,07 ha |
| Taux de capitalisation | 5,16 % | Surface de l’immeuble | 897 m² |
| Multiplicateur du loyer brut | 14.04 | Occupation moyenne | 100% |
| Nb de lots | 15 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1963/2024 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,08/1 000 m² |
| Zonage | R-2-A - LBR2A | ||
| Prix | 5 867 516 € |
| Prix par lot | 391 168 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,16 % |
| Multiplicateur du loyer brut | 14.04 |
| Nb de lots | 15 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Surface du lot | 0,07 ha |
| Surface de l’immeuble | 897 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1963/2024 |
| Ratio de stationnement | 0,08/1 000 m² |
| Zonage | R-2-A - LBR2A |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Micro-ondes
- Machine à laver/sèche-linge
- Raccord machine à laver/sèche-linge
- Chauffage
- Ventilateurs de plafond
- Sols carrelés
- Cuisine avec coin repas
- Cuisine
- Réfrigérateur
- Four
- Électroménager en acier inoxydable
- Cuisinière
- Baignoire/Douche
- Wi-Fi
- Congélateur
- Eau chaude instantanée
- Sol en vinyle
Caractéristiques du site
- Accès contrôlé
- Cour
- Terrain clôturé
- Système de sécurité
- CVC contrôlé par l’occupant
- Recyclage
- Services en ligne
- Chambres individuelles fermant à clé
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 2 | 1 898 € | - |
| 1+1 | 10 | 2 308 € | - |
| 2+1 | 2 | 2 589 € | - |
| 2+2 | 1 | 2 847 € | - |
1 1
Moderately walkable
60/100
Moderately drivable
60/100
Some public transit
40/100
Moderately bikeable
70/100
Taxes foncières
| Numéro de parcelle | 7257-028-003 | Évaluation totale | 3 792 909 € |
| Évaluation du terrain | 2 446 314 € | Impôts annuels | 73 344 € (81,81 €/m²) |
| Évaluation des aménagements | 1 346 595 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
7257-028-003
Évaluation du terrain
2 446 314 €
Évaluation des aménagements
1 346 595 €
Évaluation totale
3 792 909 €
Impôts annuels
73 344 € (81,81 €/m²)
Année d’imposition
2025
1 sur 59
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Bluff & Oak | 3020 E 3rd St
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.

