Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1135 Leighton Ave 3944 S Budlong Ave Immeuble residentiel 8 lots 3 548 691 € (443 586 €/Lot) Taux de capitalisation 7,02 % Los Angeles, CA 90037



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Modern 2019 Construction
- Premier USC & Exposition Park Location
- Transit-Oriented & Walkable
- Strong In-Place Cashflow
- Uniform Large Unit Mix
- Located in an Opportunity Zone
Résumé analytique
True North CRE of Compass Commercial, as the exclusive listing agent, is pleased to present 1135 Leighton Avenue & 3944 South Budlong, an eight-unit multifamily investment opportunity located in the Exposition Park neighborhood of Los Angeles. Constructed in 2019, the property comprises approximately 10,887± square feet of rentable building area, situated on two parcels totaling 13,776± square feet, zoned RD1.5-1-CPIO. Notably, the property is situated within a federally designated Qualified Opportunity Zone (QOZ), which may provide meaningful tax advantages for eligible investors.*
The property features eight well-designed three-bedroom, three-bathroom apartment units, offering spacious layouts tailored to modern renter demand. Each unit is individually metered for gas and electricity and equipped with a tankless water heater, delivering operational efficiency and enhanced cost control. Ownership benefits from minimal utility obligations, as tenants are responsible for water, trash, gas, and electricity expenses. The property is subject to the Los Angeles Rent Stabilization Ordinance (LARSO).
Strategically positioned in Exposition Park — one of Los Angeles' most culturally significant and supply-constrained neighborhoods — the property benefits from robust tenant demand driven by the area's academic, cultural, and employment anchors. Residents enjoy immediate proximity to the University of Southern California (USC), the California Science Center, the renowned institutions of Exposition Park, and BMO Stadium, as well as the dynamic USC Village retail and dining corridor.
The location offers exceptional regional connectivity, with convenient access to Downtown Los Angeles, major employment centers, and key transportation corridors, including the I-110 and I-10 freeways, as well as the Metro E Line providing direct light rail access to the Westside and Downtown. The combination of quality 2019 construction, a prime Opportunity Zone location, and strong underlying market fundamentals presents investors with a compelling long-term hold opportunity in one of Southern California's most dynamic and evolving multifamily markets.
*The tax implications of investing in a Qualified Opportunity Zone are specific to each investor's individual circumstances. Prospective investors are strongly encouraged to consult with a qualified CPA or tax advisor prior to making any investment decisions.
The property features eight well-designed three-bedroom, three-bathroom apartment units, offering spacious layouts tailored to modern renter demand. Each unit is individually metered for gas and electricity and equipped with a tankless water heater, delivering operational efficiency and enhanced cost control. Ownership benefits from minimal utility obligations, as tenants are responsible for water, trash, gas, and electricity expenses. The property is subject to the Los Angeles Rent Stabilization Ordinance (LARSO).
Strategically positioned in Exposition Park — one of Los Angeles' most culturally significant and supply-constrained neighborhoods — the property benefits from robust tenant demand driven by the area's academic, cultural, and employment anchors. Residents enjoy immediate proximity to the University of Southern California (USC), the California Science Center, the renowned institutions of Exposition Park, and BMO Stadium, as well as the dynamic USC Village retail and dining corridor.
The location offers exceptional regional connectivity, with convenient access to Downtown Los Angeles, major employment centers, and key transportation corridors, including the I-110 and I-10 freeways, as well as the Metro E Line providing direct light rail access to the Westside and Downtown. The combination of quality 2019 construction, a prime Opportunity Zone location, and strong underlying market fundamentals presents investors with a compelling long-term hold opportunity in one of Southern California's most dynamic and evolving multifamily markets.
*The tax implications of investing in a Qualified Opportunity Zone are specific to each investor's individual circumstances. Prospective investors are strongly encouraged to consult with a qualified CPA or tax advisor prior to making any investment decisions.
Data room Cliquez ici pour accéder à
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
330 549 €
|
326,81 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
9 916 €
|
9,80 €
|
| Revenu brut effectif |
320 633 €
|
317,01 €
|
| Taxes |
46 212 €
|
45,69 €
|
| Frais d’exploitation |
31 927 €
|
31,57 €
|
| Total des frais |
78 139 €
|
77,26 €
|
| Résultat net d’exploitation |
242 494 €
|
239,75 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 330 549 € |
| Annuel par m² | 326,81 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 9 916 € |
| Annuel par m² | 9,80 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 320 633 € |
| Annuel par m² | 317,01 € |
| Taxes | |
|---|---|
| Annuel | 46 212 € |
| Annuel par m² | 45,69 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 31 927 € |
| Annuel par m² | 31,57 € |
| Total des frais | |
|---|---|
| Annuel | 78 139 € |
| Annuel par m² | 77,26 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 242 494 € |
| Annuel par m² | 239,75 € |
Informations sur l’immeuble
| Prix | 3 548 691 € | Classe d’immeuble | C |
| Prix par lot | 443 586 € | Surface du lot | 0,13 ha |
| Type de vente | Investissement | Surface de l’immeuble | 1 011 m² |
| Taux de capitalisation | 7,02 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 10.63 | Nb d’étages | 2 |
| Nb de lots | 8 | Année de construction | 2019 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,07/1 000 m² |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Style d’appartement | Avec jardin | ||
| Zonage | LARD1.5 - Residential | ||
| Prix | 3 548 691 € |
| Prix par lot | 443 586 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7,02 % |
| Multiplicateur du loyer brut | 10.63 |
| Nb de lots | 8 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,13 ha |
| Surface de l’immeuble | 1 011 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 2019 |
| Ratio de stationnement | 0,07/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | LARD1.5 - Residential |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Lave-vaisselle
- Broyeur d’ordures
- Micro-ondes
- Machine à laver/sèche-linge
- Chauffage
- Cuisine
- Four
- Dressing
- Sol en vinyle
- Grandes chambres
Caractéristiques du site
- Accès 24 h/24
- Terrain clôturé
- CVC contrôlé par l’occupant
- Clôturé
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+3 | 8 | 3 588 € | - |
1 1
Moyennement praticable à pied
60/100
Très bien adapté aux voitures
80/100
Transports en commun robustes
80/100
Plutôt praticable en vélo
50/100
Taxes foncières
| N° de parcelle | Évaluation totale | 4 192 445 € | |
| Évaluation du terrain | 2 275 898 € | Impôts annuels | 46 212 € (45,69 €/m²) |
| Évaluation des aménagements | 1 916 547 € | Année d’imposition | 2025 |
Taxes foncières
N° de parcelle
Évaluation du terrain
2 275 898 €
Évaluation des aménagements
1 916 547 €
Évaluation totale
4 192 445 €
Impôts annuels
46 212 € (45,69 €/m²)
Année d’imposition
2025
1 sur 54
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
1135 Leighton Ave | 3944 S Budlong 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.

