Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
3522-3536 E Broadway Immeuble residentiel 12 lots 2 066 544 € (172 212 €/Lot) Taux de capitalisation 4,72 % Long Beach, CA 90803



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Great location near Belmont Shore, Recreation Park.
- Most tenants are leasing month-to-month.
- Convenient access to shopping, public transportation..
- Rental rate for many units in considerably below market rate.
Résumé analytique
The subject is a twelve-unit apartment complex with a prime location in the very-desirable Belmont Heights neighborhood of Long Beach, California. The Property includes three, two-story woodframe and stucco apartment buildings constructed in 1923 and renovated on multiple occasions. The buildings total 7,562 square feet in size and are situated on a level rectangular 6,189 square foot parcel located on the southwest corner of East Broadway and Loma Avenue. The Property has a great unit mix consisting of five studio and seven one bedroom/one bath apartment units ranging to approximately 650 square feet. Some units have balconies.
East Broadway is a busy traffic corridor throughout the city and is developed with a mix of retail and office buildings as well as single-family homes and small apartment buildings. Belmont Heights s one of the area's most sought-after coastal submarkets with a broad tenant base of young professionals, families and long-term residents. Woodrow Wilson High School is located less than one mile northeast of the Property. The 229-acre, city-owned Recreation Park is located one mile to the northeast and features include a community center, two golf courses, a tennis center, fishing pond and a baseball stadium. The heart of trendy Belmont Shore is less than three-quarters of a mile to the east. California State University, Long Beach is located less than two miles to the northeast. City Beach, Bluff Park and Belmont Pier are a quarter-mile to the south. Long Beach Municipal Airport is located three miles to the north and has non-stop flights to twenty-one cities nationwide as well as one-stop flights to 400 cities worldwide. Anduril Industries, a cutting-edge defense technology company specializing in artificial intelligence applications has recently announced that it is commencing a $1 billion redevelopment of land adjacent to the Airport, including 750,000 square feet of office space plus 435,000 square feet of industrial/research and development space. The project is planned to be completed in mid-2027 and is expected to create 5,500 new direct jobs at the site plus thousands of indirect construction, services and supply chain jobs.
This is the first offering for sale of the Property since the current Owner acquired it in 2002. The Property is fully-occupied and rarely has vacant apartment units. Current rental rates are below market and the Property is subject only to State of California rent control. Most tenants occupy units on a month-to-month basis. Please review the attached Financial Indicators for more detailed operating information for the Property.
East Broadway is a busy traffic corridor throughout the city and is developed with a mix of retail and office buildings as well as single-family homes and small apartment buildings. Belmont Heights s one of the area's most sought-after coastal submarkets with a broad tenant base of young professionals, families and long-term residents. Woodrow Wilson High School is located less than one mile northeast of the Property. The 229-acre, city-owned Recreation Park is located one mile to the northeast and features include a community center, two golf courses, a tennis center, fishing pond and a baseball stadium. The heart of trendy Belmont Shore is less than three-quarters of a mile to the east. California State University, Long Beach is located less than two miles to the northeast. City Beach, Bluff Park and Belmont Pier are a quarter-mile to the south. Long Beach Municipal Airport is located three miles to the north and has non-stop flights to twenty-one cities nationwide as well as one-stop flights to 400 cities worldwide. Anduril Industries, a cutting-edge defense technology company specializing in artificial intelligence applications has recently announced that it is commencing a $1 billion redevelopment of land adjacent to the Airport, including 750,000 square feet of office space plus 435,000 square feet of industrial/research and development space. The project is planned to be completed in mid-2027 and is expected to create 5,500 new direct jobs at the site plus thousands of indirect construction, services and supply chain jobs.
This is the first offering for sale of the Property since the current Owner acquired it in 2002. The Property is fully-occupied and rarely has vacant apartment units. Current rental rates are below market and the Property is subject only to State of California rent control. Most tenants occupy units on a month-to-month basis. Please review the attached Financial Indicators for more detailed operating information for the Property.
Bilan financier (Pro forma - 2027) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
212 854 €
|
302,98 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
4 257 €
|
6,06 €
|
| Revenu brut effectif |
208 597 €
|
296,92 €
|
| Taxes |
25 791 €
|
36,71 €
|
| Frais d’exploitation |
57 446 €
|
81,77 €
|
| Total des frais |
83 238 €
|
118,48 €
|
| Résultat net d’exploitation |
125 359 €
|
178,44 €
|
Bilan financier (Pro forma - 2027)
| Revenu de location brut | |
|---|---|
| Annuel | 212 854 € |
| Annuel par m² | 302,98 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 4 257 € |
| Annuel par m² | 6,06 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 208 597 € |
| Annuel par m² | 296,92 € |
| Taxes | |
|---|---|
| Annuel | 25 791 € |
| Annuel par m² | 36,71 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 57 446 € |
| Annuel par m² | 81,77 € |
| Total des frais | |
|---|---|
| Annuel | 83 238 € |
| Annuel par m² | 118,48 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 125 359 € |
| Annuel par m² | 178,44 € |
Informations sur l’immeuble Sous contrat
| Prix | 2 066 544 € | Style d’appartement | De faible hauteur |
| Prix par lot | 172 212 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 4,72 % | Surface de l’immeuble | 703 m² |
| Multiplicateur du loyer brut | 11.6 | Occupation moyenne | 100% |
| Nb de lots | 12 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1923 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,01/1 000 m² |
| Zonage | CNP, Long Beach - This zoning generally allows retail/ service uses, food and beverage uses, mixed-use/residential components, and institutional and community services. | ||
| Prix | 2 066 544 € |
| Prix par lot | 172 212 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,72 % |
| Multiplicateur du loyer brut | 11.6 |
| Nb de lots | 12 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 703 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1923 |
| Ratio de stationnement | 0,01/1 000 m² |
| Zonage | CNP, Long Beach - This zoning generally allows retail/ service uses, food and beverage uses, mixed-use/residential components, and institutional and community services. |
Caractéristiques
Caractéristiques du lot
- Balcon
- Cuisinière
- Baignoire/Douche
- Vues
- Sol en vinyle
- Couvre-fenêtres
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Laverie
- CVC contrôlé par l’occupant
- Salle de bain privée
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 5 | 1 096 € | 46 |
| 1+1 | 7 | 1 289 € | 63 |
1 1
Moyennement praticable à pied
70/100
Moyennement adapté aux voitures
70/100
Transports en commun relativement accessibles
40/100
Très praticable en vélo
80/100
Taxes foncières
| Numéro de parcelle | 7264-002-021 | Évaluation totale | 1 176 627 € (2026) |
| Évaluation du terrain | 447 752 € (2026) | Impôts annuels | 25 791 € (36,71 €/m²) |
| Évaluation des aménagements | 728 875 € (2026) | Année d’imposition | 2027 |
Taxes foncières
Numéro de parcelle
7264-002-021
Évaluation du terrain
447 752 € (2026)
Évaluation des aménagements
728 875 € (2026)
Évaluation totale
1 176 627 € (2026)
Impôts annuels
25 791 € (36,71 €/m²)
Année d’imposition
2027
1 sur 8
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
3522-3536 E Broadway
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.
