
3711 S Western Ave
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.
3711 S Western Ave Immeuble residentiel 2 lots 1 378 960 € (689 480 €/Lot) Taux de capitalisation 8 % Los Angeles, CA 90018



INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- CURRENT HIGH YIELD 8.0% CAP RATE
- ONLY $175K/ PRICE PER UNIT
- NEW COPPER PLUMBING & NEW ELECTRICAL
- CURRENT 9.6X GROSS RENT MULTIPLIER
- STEPS FROM EXPO/ WESTERN METRO STATION
- LAC2 ZONING (HOTEL/ MOTEL USE)
RÉSUMÉ ANALYTIQUE
The Davis Saadian Group is proud to present a rare opportunity to acquire this nine (9) unit multifamily investment property, formerly operated as a motel. Ideally positioned in the vibrant Exposition Park submarket, the property is just blocks from the University of Southern California and only steps from the Expo/Western Metro Station—making it a prime location for students, commuters, and young professionals alike.
Originally built in 1965, this wood-frame and stucco property sits on a raised foundation and offers approximately 2,406 square feet of rentable space on a 4,320-square-foot LAC2-zoned lot (Hotel/Motel use). In 2004, the building underwent a comprehensive renovation, featuring upgraded electrical systems and new copper plumbing throughout—both vertical and horizontal—ensuring long-term durability and functionality. In 2018, a 200-amp solar panel system was installed, enhancing energy efficiency and reducing utility costs.
The building has been structurally reinforced and upgraded to meet current city codes and regulations. It features an attractive unit mix of eight (8) studio units with kitchenettes and one (1) spacious two-bedroom + one-bathroom unit. The property is fully occupied, generating a strong gross monthly income of $13,676. Priced at a current 8% cap rate and a 9.6x gross rent multiplier (GRM), this asset offers an excellent cash-flow investment opportunity. For the full Executive Summary and Financial Analysis, please contact listing agent.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
Originally built in 1965, this wood-frame and stucco property sits on a raised foundation and offers approximately 2,406 square feet of rentable space on a 4,320-square-foot LAC2-zoned lot (Hotel/Motel use). In 2004, the building underwent a comprehensive renovation, featuring upgraded electrical systems and new copper plumbing throughout—both vertical and horizontal—ensuring long-term durability and functionality. In 2018, a 200-amp solar panel system was installed, enhancing energy efficiency and reducing utility costs.
The building has been structurally reinforced and upgraded to meet current city codes and regulations. It features an attractive unit mix of eight (8) studio units with kitchenettes and one (1) spacious two-bedroom + one-bathroom unit. The property is fully occupied, generating a strong gross monthly income of $13,676. Priced at a current 8% cap rate and a 9.6x gross rent multiplier (GRM), this asset offers an excellent cash-flow investment opportunity. For the full Executive Summary and Financial Analysis, please contact listing agent.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
143 685 €
![]() |
642,81 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
-
![]() |
-
![]() |
Revenu brut effectif |
143 685 €
![]() |
642,81 €
![]() |
Taxes |
-
![]() |
-
![]() |
Frais d’exploitation |
-
![]() |
-
![]() |
Total des frais |
33 328 €
![]() |
149,10 €
![]() |
Résultat net d’exploitation |
110 357 €
![]() |
493,71 €
![]() |
BILAN FINANCIER (RÉEL - 2024)
Revenu de location brut | |
---|---|
Annuel | 143 685 € |
Annuel par m² | 642,81 € |
Autres revenus | |
---|---|
Annuel | - |
Annuel par m² | - |
Perte due à la vacance | |
---|---|
Annuel | - |
Annuel par m² | - |
Revenu brut effectif | |
---|---|
Annuel | 143 685 € |
Annuel par m² | 642,81 € |
Taxes | |
---|---|
Annuel | - |
Annuel par m² | - |
Frais d’exploitation | |
---|---|
Annuel | - |
Annuel par m² | - |
Total des frais | |
---|---|
Annuel | 33 328 € |
Annuel par m² | 149,10 € |
Résultat net d’exploitation | |
---|---|
Annuel | 110 357 € |
Annuel par m² | 493,71 € |
INFORMATIONS SUR L’IMMEUBLE
Prix | 1 378 960 € | Style d’appartement | De faible hauteur |
Prix par lot | 689 480 € | Classe d’immeuble | C |
Type de vente | Investissement | Surface du lot | 0,04 ha |
Taux de capitalisation | 8 % | Surface de l’immeuble | 224 m² |
Multiplicateur du loyer brut | 9.6 | Occupation moyenne | 100% |
Nb de lots | 2 | Nb d’étages | 2 |
Type de bien | Immeuble residentiel | Année de construction/rénovation | 1965/2004 |
Sous-type de bien | Appartement | Ratio de stationnement | 0,15/1 000 m² |
Zonage | LAC2 |
Prix | 1 378 960 € |
Prix par lot | 689 480 € |
Type de vente | Investissement |
Taux de capitalisation | 8 % |
Multiplicateur du loyer brut | 9.6 |
Nb de lots | 2 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | De faible hauteur |
Classe d’immeuble | C |
Surface du lot | 0,04 ha |
Surface de l’immeuble | 224 m² |
Occupation moyenne | 100% |
Nb d’étages | 2 |
Année de construction/rénovation | 1965/2004 |
Ratio de stationnement | 0,15/1 000 m² |
Zonage | LAC2 |
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
Studios | 1 | 10 436 € | 33 |
2+1 | 1 | 1 537 € | 56 |
1 of 1
Walk Score®
Très praticable à pied (77)
Bike Score®
Très praticable en vélo (82)
TAXES FONCIÈRES
Numéro de parcelle | 5041-024-027 | Évaluation des aménagements | 236 754 € (2025) |
Évaluation du terrain | 315 673 € (2025) | Évaluation totale | 552 427 € (2025) |
TAXES FONCIÈRES
Numéro de parcelle
5041-024-027
Évaluation du terrain
315 673 € (2025)
Évaluation des aménagements
236 754 € (2025)
Évaluation totale
552 427 € (2025)
1 de 24
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

3711 S Western 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.