Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
3213 Bartdon Ave Immeuble residentiel 4 lots 1 335 139 € (333 785 €/Lot) Taux de capitalisation 6,28 % Inglewood, CA 90303



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Located Less than 1 Mile from Intuit Dome, SoFi Stadium, Hollywood Park Casino, Cosm, Cinepolis Luxury Cinemas & The Village at Century Shopping
- Strong In-Place Income & Financials: 6.28% Current Cap Rate and 11.23 GRM with a Projected 7.33% Cap Rate and 10.01 GRM
- Desirable ADU Potential: Plans In-Place to Add New 3-Bedroom/ 2-Bathroom ADU (Buyer to Verify)
- Renovated with City of Inglewood/LAX Sound Insulation Program: Individual HVAC Systems, Upgraded Electrical, Newer Windows & Special Doors
- Fully Renovated Units: All Units Feature Quartz Countertops, Upgraded Bathrooms, Ceiling Fans, and Engineered Wood Flooring
- Gated Building, On-Site Laundry, Upgraded Electrical, Plumbing Substantially Replaced in 2019 and Newer Tankless Water Heaters for Each Unit
Résumé analytique
ASSET
Fourplex apartment in Inglewood. The asset is comprised of (2) 4-bedroom/2-bathroom units and (2) 2-bedroom/1-bathroom units. The property has been renovated with the City of Inglewood/LAX Sound Insulation Program and features newer soundproof doors and windows, new HVACs and upgraded electrical.
All 4 units were renovated in 2018 and include quartz counters, upgraded bathrooms, ceiling fans and engineered wood flooring. Each unit has newer tankless water heaters (2019) and the plumbing system was substantially replaced in 2019. Furthermore, the property is gated and features new electrical, on-site laundry facility and total of 5 parking spaces plus a small storage garage. The large lot and parking areas present a desirable opportunity to add ADUs. There are plans in place to convert the carport area into a 3-bedroom/2-bathroom ADU (Buyer to verify).
LOCATION
The asset is located less than 1 mile from Intuit Dome, SoFi Stadium, Hollywood Park Casino, Cosm Los Angeles, Cinepolis Luxury Cinemas, Youtube Theatre and upcoming $1 Billion Inglewood Transit Connector project. The property is also located within a few blocks of many retail shops and shopping centers of Century Boulevard including, Costco, In-N-Out Burger, Aldi, Target, Home Depot and The Village at Century Shopping Center.
FINANCIALS
3213 Bartdon Avenue has strong in-place income with a current cap rate of 6.28% and current GRM of 11.23. The asset also provides upside potential in rents with a pro-forma cap rate of 7.33% and pro-forma GRM of 10.01. The property is residential asset which qualifies for residential financing.
Fourplex apartment in Inglewood. The asset is comprised of (2) 4-bedroom/2-bathroom units and (2) 2-bedroom/1-bathroom units. The property has been renovated with the City of Inglewood/LAX Sound Insulation Program and features newer soundproof doors and windows, new HVACs and upgraded electrical.
All 4 units were renovated in 2018 and include quartz counters, upgraded bathrooms, ceiling fans and engineered wood flooring. Each unit has newer tankless water heaters (2019) and the plumbing system was substantially replaced in 2019. Furthermore, the property is gated and features new electrical, on-site laundry facility and total of 5 parking spaces plus a small storage garage. The large lot and parking areas present a desirable opportunity to add ADUs. There are plans in place to convert the carport area into a 3-bedroom/2-bathroom ADU (Buyer to verify).
LOCATION
The asset is located less than 1 mile from Intuit Dome, SoFi Stadium, Hollywood Park Casino, Cosm Los Angeles, Cinepolis Luxury Cinemas, Youtube Theatre and upcoming $1 Billion Inglewood Transit Connector project. The property is also located within a few blocks of many retail shops and shopping centers of Century Boulevard including, Costco, In-N-Out Burger, Aldi, Target, Home Depot and The Village at Century Shopping Center.
FINANCIALS
3213 Bartdon Avenue has strong in-place income with a current cap rate of 6.28% and current GRM of 11.23. The asset also provides upside potential in rents with a pro-forma cap rate of 7.33% and pro-forma GRM of 10.01. The property is residential asset which qualifies for residential financing.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
118 860 €
|
285,96 €
|
| Autres revenus |
858 €
|
2,06 €
|
| Perte due à la vacance |
3 591 €
|
8,64 €
|
| Revenu brut effectif |
116 127 €
|
279,39 €
|
| Taxes |
18 692 €
|
44,97 €
|
| Frais d’exploitation |
13 599 €
|
32,72 €
|
| Total des frais |
32 291 €
|
77,69 €
|
| Résultat net d’exploitation |
83 836 €
|
201,70 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 118 860 € |
| Annuel par m² | 285,96 € |
| Autres revenus | |
|---|---|
| Annuel | 858 € |
| Annuel par m² | 2,06 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 3 591 € |
| Annuel par m² | 8,64 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 116 127 € |
| Annuel par m² | 279,39 € |
| Taxes | |
|---|---|
| Annuel | 18 692 € |
| Annuel par m² | 44,97 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 13 599 € |
| Annuel par m² | 32,72 € |
| Total des frais | |
|---|---|
| Annuel | 32 291 € |
| Annuel par m² | 77,69 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 83 836 € |
| Annuel par m² | 201,70 € |
Informations sur l’immeuble
| Prix | 1 335 139 € | Style d’appartement | Avec jardin |
| Prix par lot | 333 785 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 6,28 % | Surface de l’immeuble | 416 m² |
| Multiplicateur du loyer brut | 11.23 | Occupation moyenne | 100% |
| Nb de lots | 4 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1956 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,12/1 000 m² |
| Zonage | INM1L* - INM1L | ||
| Prix | 1 335 139 € |
| Prix par lot | 333 785 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,28 % |
| Multiplicateur du loyer brut | 11.23 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 416 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1956 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zonage | INM1L* - INM1L |
Caractéristiques
Caractéristiques du lot
- Climatisation
Caractéristiques du site
- Terrain clôturé
- Clôturé
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 4+2 | 2 | 3 200 € | - |
| 2+1 | 2 | 1 985 € | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun relativement accessibles
50/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 4030-007-025 | Évaluation totale | 1 201 102 € |
| Évaluation du terrain | 960 884 € | Impôts annuels | 18 692 € (44,97 €/m²) |
| Évaluation des aménagements | 240 218 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
4030-007-025
Évaluation du terrain
960 884 €
Évaluation des aménagements
240 218 €
Évaluation totale
1 201 102 €
Impôts annuels
18 692 € (44,97 €/m²)
Année d’imposition
2025
1 sur 12
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
3213 Bartdon 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.
