Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Villa Monterey Apartments 3108 Vineland Ave Immeuble residentiel 41 lots 9 463 176 € (230 809 €/Lot) Taux de capitalisation 4,84 % Baldwin Park, CA 91706



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Well-Maintained 41-Unit Asset | One Block from the 10 Freeway in the Bustling City of Baldwin Park
- Attractive 6.84% Cash on Cash Return with Current Income | 11.05% Return with Pro Forma Income with Loan Assumption
- Pride of Ownership Asset Situated on an Oversized ±71,546 SF Lot
- Assumable Loan | 2.95% Interest Only Payments until June 2030
- Currently 4.84% Cap Rate on Current Income | 6.90% Cap Rate at Market Rents
- Diverse Unit Mix | Featuring (20) 1B/1B, (10) 2B/1B, and (11) 2B/2B Floor Plans with an Average Unit Size of ±879 SF
Résumé analytique
CBRE, Inc., proudly presents Villa Monterey, a Well-Maintained 41-Unit Asset Located at 3108 Vineland Avenue in the city of Baldwin Park.
Situated one block from the 10 Freeway, this pride-of-ownership property benefits from a high-demand rental pocket, proximity to major retail hubs, and consistent occupancy levels. Baldwin Park’s central location and the property’s historical stability make this an ideal investment choice for steady rental income and long-term appreciation in the heart of the San Gabriel Valley.
Villa Monterey is a 41-unit community featuring a total building size of ±35,954 SF situated on an expansive ±71,546 SF lot (±1.64 Acres). The property features an excellent unit mix consisting of (20) 1-bedroom/1-bathroom, (10) 2-bedroom/1-bathroom, and (11) 2-bedroom/2-bathroom floor plans with an impressive average unit size of ±879 SF. Meticulously cared for, the asset features an open garden-style layout with amenities that include a swimming pool, ample covered parking, secured access, storage space, and two on-site laundry facilities. Units are well-appointed with high-speed internet access, AC & heating, ceiling fans, and full kitchen appliances including dishwashers.
This opportunity features an assumable loan at a 2.95% interest-only rate until June 2030. This rare financing allows a new investor to realize a 6.84% Cash-on-Cash return on current income, with the potential to reach a 11.05% return on pro forma income. The property currently operates at a 4.84% Cap Rate, with a clear path to a 6.90% Cap Rate at market rents.
The City of Baldwin Park is ideally located within Southern California, offering exceptional “hub” access to the 10 and 605 freeways. Its prime location is within walking distance to major retail centers featuring Walmart, Home Depot, Target, Food 4 Less, Starbucks, and LA Fitness. Significant employment and entertainment hubs within a 20-mile radius include Downtown Los Angeles, the City of Commerce, the City of Industry, Pasadena, and Dodger Stadium.
Villa Monterey represents a premier income-producing asset in a high-rental-demand location, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors seeking a large-scale footprint with significant 30% financial upside.
Situated one block from the 10 Freeway, this pride-of-ownership property benefits from a high-demand rental pocket, proximity to major retail hubs, and consistent occupancy levels. Baldwin Park’s central location and the property’s historical stability make this an ideal investment choice for steady rental income and long-term appreciation in the heart of the San Gabriel Valley.
Villa Monterey is a 41-unit community featuring a total building size of ±35,954 SF situated on an expansive ±71,546 SF lot (±1.64 Acres). The property features an excellent unit mix consisting of (20) 1-bedroom/1-bathroom, (10) 2-bedroom/1-bathroom, and (11) 2-bedroom/2-bathroom floor plans with an impressive average unit size of ±879 SF. Meticulously cared for, the asset features an open garden-style layout with amenities that include a swimming pool, ample covered parking, secured access, storage space, and two on-site laundry facilities. Units are well-appointed with high-speed internet access, AC & heating, ceiling fans, and full kitchen appliances including dishwashers.
This opportunity features an assumable loan at a 2.95% interest-only rate until June 2030. This rare financing allows a new investor to realize a 6.84% Cash-on-Cash return on current income, with the potential to reach a 11.05% return on pro forma income. The property currently operates at a 4.84% Cap Rate, with a clear path to a 6.90% Cap Rate at market rents.
The City of Baldwin Park is ideally located within Southern California, offering exceptional “hub” access to the 10 and 605 freeways. Its prime location is within walking distance to major retail centers featuring Walmart, Home Depot, Target, Food 4 Less, Starbucks, and LA Fitness. Significant employment and entertainment hubs within a 20-mile radius include Downtown Los Angeles, the City of Commerce, the City of Industry, Pasadena, and Dodger Stadium.
Villa Monterey represents a premier income-producing asset in a high-rental-demand location, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors seeking a large-scale footprint with significant 30% financial upside.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
750 672 €
|
224,74 €
|
| Autres revenus |
39 319 €
|
11,77 €
|
| Perte due à la vacance |
23 700 €
|
7,10 €
|
| Revenu brut effectif |
766 290 €
|
229,41 €
|
| Taxes |
126 840 €
|
37,97 €
|
| Frais d’exploitation |
181 142 €
|
54,23 €
|
| Total des frais |
307 982 €
|
92,20 €
|
| Résultat net d’exploitation |
458 309 €
|
137,21 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 750 672 € |
| Annuel par m² | 224,74 € |
| Autres revenus | |
|---|---|
| Annuel | 39 319 € |
| Annuel par m² | 11,77 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 23 700 € |
| Annuel par m² | 7,10 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 766 290 € |
| Annuel par m² | 229,41 € |
| Taxes | |
|---|---|
| Annuel | 126 840 € |
| Annuel par m² | 37,97 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 181 142 € |
| Annuel par m² | 54,23 € |
| Total des frais | |
|---|---|
| Annuel | 307 982 € |
| Annuel par m² | 92,20 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 458 309 € |
| Annuel par m² | 137,21 € |
Informations sur l’immeuble
| Prix | 9 463 176 € | Style d’appartement | De faible hauteur |
| Prix par lot | 230 809 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,66 ha |
| Taux de capitalisation | 4,84 % | Surface de l’immeuble | 3 340 m² |
| Multiplicateur du loyer brut | 11.98 | Occupation moyenne | 95% |
| Nb de lots | 41 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1978 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,12/1 000 m² |
| Zonage | BPR3* | ||
| Prix | 9 463 176 € |
| Prix par lot | 230 809 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,84 % |
| Multiplicateur du loyer brut | 11.98 |
| Nb de lots | 41 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,66 ha |
| Surface de l’immeuble | 3 340 m² |
| Occupation moyenne | 95% |
| Nb d’étages | 2 |
| Année de construction | 1978 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zonage | BPR3* |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Prêt pour le câble
- Lave-vaisselle
- Broyeur d’ordures
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Four
- Système de sprinklers
- Cuisinière
- Salle à manger
- Salle de séjour
- Avec jardin
Caractéristiques du site
- Accès 24 h/24
- Laverie
- Clôturé
- Espace d’entreposage
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 20 | 1 398 € | 70 |
| 2+1 | 10 | 1 722 € | 88 |
| 2+2 | 11 | 1 790 € | 98 |
1 1
Assez praticable à pied
50/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 8555-019-116 | Évaluation totale | 3 164 884 € |
| Évaluation du terrain | 632 964 € | Impôts annuels | 126 840 € (37,97 €/m²) |
| Évaluation des aménagements | 2 531 920 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
8555-019-116
Évaluation du terrain
632 964 €
Évaluation des aménagements
2 531 920 €
Évaluation totale
3 164 884 €
Impôts annuels
126 840 € (37,97 €/m²)
Année d’imposition
2025
1 sur 40
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Villa Monterey Apartments | 3108 Vineland 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.
