Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Fully Leased 10 Unit BH Condo Bldg from 2015 313 S Reeves Dr Immeuble residentiel 10 lots 12 295 897 € (1 229 590 €/Lot) Taux de capitalisation 4 % Beverly Hills, CA 90212



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Central Beverly Hills near Golden Triangle
- 10 Units - Condo Mapped - Six Units: 2 + 2.5 • Three Units: 2 + 2.5 + Den • One Unit: 1 + 1.5
- Generational Asset • Pride of Ownership
- Gross Floor Area of 22,313 SF - Rentable Space of 17,154 SF
- High Occupancy • High End of Market • No Affordable Units • 28 Side-by-Side Parking Spaces
- Ground Floor Units feature Spacious Private Patios & All Other Units with Balconies
Résumé analytique
We are proud to present for sale for the first time ever a trophy 10 Unit Condo Building known as The Legacy Beverly Hills, in a World-Famous zip code!
Presented by the Original Builders, this 2015 Construction has been lovingly maintained since the issuance of the Certificate of Occupancy, clearly showing Pride of Ownership.
Built as Condominiums, with no expense spared, the property has been rented from inception, and is sold with a recorded Condo Map.
Featuring units that average over 1,700 square feet (up to 2,341 SF), the sophisticated design is flooded with natural light in these open concept living areas with wood floors and clean lines.
The fourth floor consists of two Penthouses, each with two bedrooms, a den/office, two full baths plus a powder room, and dual balconies. The ground floor units each include large private patios. All homes have in-unit washer/dryer closets. The building features 28 side-by-side parking spaces, which includes 3 guest spaces.
The central Beverly Hills location, within walking distance to the Golden Triangle, is steps to Beverly Drive with countless dining options consisting of the quick to the fine, and the trendy to the establishment. Residents (and possible future owners) of this property will have no reason to leave the area other than by choice! Walk Score designates this area a Walker’s Paradise! Walk to Pavilions, Urth Caffe, Matu, the original CPK, Honor Bar, Chaumont Bakery…go a bit further and visit Roxbury Park, or even the coming Metro Station!
The exceptional design with high-end finishes in one of the world’s premier locations has attracted high net-worth tenants and has led to a very high occupancy while keeping rents at the high end of the market. Come and make this Generational Asset yours!
Presented by the Original Builders, this 2015 Construction has been lovingly maintained since the issuance of the Certificate of Occupancy, clearly showing Pride of Ownership.
Built as Condominiums, with no expense spared, the property has been rented from inception, and is sold with a recorded Condo Map.
Featuring units that average over 1,700 square feet (up to 2,341 SF), the sophisticated design is flooded with natural light in these open concept living areas with wood floors and clean lines.
The fourth floor consists of two Penthouses, each with two bedrooms, a den/office, two full baths plus a powder room, and dual balconies. The ground floor units each include large private patios. All homes have in-unit washer/dryer closets. The building features 28 side-by-side parking spaces, which includes 3 guest spaces.
The central Beverly Hills location, within walking distance to the Golden Triangle, is steps to Beverly Drive with countless dining options consisting of the quick to the fine, and the trendy to the establishment. Residents (and possible future owners) of this property will have no reason to leave the area other than by choice! Walk Score designates this area a Walker’s Paradise! Walk to Pavilions, Urth Caffe, Matu, the original CPK, Honor Bar, Chaumont Bakery…go a bit further and visit Roxbury Park, or even the coming Metro Station!
The exceptional design with high-end finishes in one of the world’s premier locations has attracted high net-worth tenants and has led to a very high occupancy while keeping rents at the high end of the market. Come and make this Generational Asset yours!
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
833 636 €
|
402,15 €
|
| Autres revenus |
9 319 €
|
4,50 €
|
| Perte due à la vacance |
25 289 €
|
12,20 €
|
| Revenu brut effectif |
817 666 €
|
394,45 €
|
| Taxes |
153 699 €
|
74,15 €
|
| Frais d’exploitation |
172 352 €
|
83,14 €
|
| Total des frais |
326 051 €
|
157,29 €
|
| Résultat net d’exploitation |
491 615 €
|
237,16 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 833 636 € |
| Annuel par m² | 402,15 € |
| Autres revenus | |
|---|---|
| Annuel | 9 319 € |
| Annuel par m² | 4,50 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 25 289 € |
| Annuel par m² | 12,20 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 817 666 € |
| Annuel par m² | 394,45 € |
| Taxes | |
|---|---|
| Annuel | 153 699 € |
| Annuel par m² | 74,15 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 172 352 € |
| Annuel par m² | 83,14 € |
| Total des frais | |
|---|---|
| Annuel | 326 051 € |
| Annuel par m² | 157,29 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 491 615 € |
| Annuel par m² | 237,16 € |
Informations sur l’immeuble
| Prix | 12 295 897 € | Style d’appartement | De hauteur moyenne |
| Prix par lot | 1 229 590 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 4 % | Surface de l’immeuble | 2 073 m² |
| Multiplicateur du loyer brut | 14.59 | Occupation moyenne | 100% |
| Nb de lots | 10 | Nb d’étages | 4 |
| Type de bien | Immeuble residentiel | Année de construction | 2016 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,11/1 000 m² |
| Zonage | BHR4YY - Logement collectif à densité restreinte | ||
| Prix | 12 295 897 € |
| Prix par lot | 1 229 590 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4 % |
| Multiplicateur du loyer brut | 14.59 |
| Nb de lots | 10 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De hauteur moyenne |
| Classe d’immeuble | B |
| Surface du lot | 0,11 ha |
| Surface de l’immeuble | 2 073 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 4 |
| Année de construction | 2016 |
| Ratio de stationnement | 0,11/1 000 m² |
| Zonage | BHR4YY - Logement collectif à densité restreinte |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1.5 | 1 | 4 832 € | - |
| 2+2.5 | 9 | 7 680 € | - |
1 1
Very walkable
80/100
Very drivable
80/100
Good public transit
60/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 4331-004-047 | Évaluation totale | 1 012 603 € |
| Évaluation du terrain | 215 524 € | Impôts annuels | 153 699 € (74,15 €/m²) |
| Évaluation des aménagements | 797 079 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
4331-004-047
Évaluation du terrain
215 524 €
Évaluation des aménagements
797 079 €
Évaluation totale
1 012 603 €
Impôts annuels
153 699 € (74,15 €/m²)
Année d’imposition
2025
1 sur 14
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Fully Leased 10 Unit BH Condo Bldg from 2015 | 313 S Reeves Dr
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.
