Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
3960-3968 Helix St Immeuble residentiel 6 lots 1 511 479 € (251 913 €/Lot) Taux de capitalisation 5,70 % Spring Valley, CA 91977



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- All 2 Bedroom 1 Bath Units Approx. 885 Sq Ft Each
- In-Unit Laundry, Private Yards, Dual Pane Windows, Quartz Counter Tops for Every Unit
- Additional Income Streams Via RUBs And Billboard Signage
- 4 Single Story Free Standing Homes with Garages and a Two Story Duplex
- 12 Off Street Parking Spaces
Résumé analytique
Looking for a deal that actually pencils? 3960-68 Helix St is attractively priced to match the cost of debt on current real numbers with rental upside. Situated on an approximately 16,671 SF lot, the property is improved with six spacious 2-bedroom/1-bath residences averaging approximately 885 SF each. The unique layout consists of four detached single-family homes, each with its own single-car garage, along with a two-story duplex, creating a residential environment rarely found in traditional multifamily communities. The property’s thoughtful site design provides residents with greater privacy, separation, and individual identity while maintaining the operational efficiencies of a single multifamily asset. Ample on-site parking, private outdoor areas, and strong curb appeal further enhance the property’s residential character.
All six units have been thoughtfully renovated with dual-pane windows, quartz countertops, new cabinetry and vanities, luxury vinyl plank flooring, and scraped ceilings. Every residence also features a private yard and in unit laundry, amenities that are highly sought after by today’s renters and more commonly associated with single-family housing. Combined with well-maintained improvements and a desirable unit mix, the property offers an attractive living experience that supports tenant retention and long term occupancy.
Beyond base rental income, the property benefits from two additional income streams that enhance overall returns. A Ratio Utility Billing System (RUBS) allows the owner to recapture a portion of water, sewer, and trash expenses directly from tenants based on occupancy, square footage, or a similar allocation method, reducing the property's net expense load without the capital cost of individually metering each unit. Additionally, the property benefits from billboard and signage income, generating a stable, non rental revenue stream that is largely insulated from vacancy and turnover risk. Together, these ancillary income sources supplement in place rents and provide investors with a diversified, less rent dependent income profile, an attractive feature for a value add asset of this size.
All six units have been thoughtfully renovated with dual-pane windows, quartz countertops, new cabinetry and vanities, luxury vinyl plank flooring, and scraped ceilings. Every residence also features a private yard and in unit laundry, amenities that are highly sought after by today’s renters and more commonly associated with single-family housing. Combined with well-maintained improvements and a desirable unit mix, the property offers an attractive living experience that supports tenant retention and long term occupancy.
Beyond base rental income, the property benefits from two additional income streams that enhance overall returns. A Ratio Utility Billing System (RUBS) allows the owner to recapture a portion of water, sewer, and trash expenses directly from tenants based on occupancy, square footage, or a similar allocation method, reducing the property's net expense load without the capital cost of individually metering each unit. Additionally, the property benefits from billboard and signage income, generating a stable, non rental revenue stream that is largely insulated from vacancy and turnover risk. Together, these ancillary income sources supplement in place rents and provide investors with a diversified, less rent dependent income profile, an attractive feature for a value add asset of this size.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
134 188 €
|
272,01 €
|
| Autres revenus |
4 973 €
|
10,08 €
|
| Perte due à la vacance |
4 175 €
|
8,46 €
|
| Revenu brut effectif |
134 986 €
|
273,63 €
|
| Taxes |
21 106 €
|
42,78 €
|
| Frais d’exploitation |
27 682 €
|
56,11 €
|
| Total des frais |
48 788 €
|
98,90 €
|
| Résultat net d’exploitation |
86 198 €
|
174,73 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 134 188 € |
| Annuel par m² | 272,01 € |
| Autres revenus | |
|---|---|
| Annuel | 4 973 € |
| Annuel par m² | 10,08 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 4 175 € |
| Annuel par m² | 8,46 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 134 986 € |
| Annuel par m² | 273,63 € |
| Taxes | |
|---|---|
| Annuel | 21 106 € |
| Annuel par m² | 42,78 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 27 682 € |
| Annuel par m² | 56,11 € |
| Total des frais | |
|---|---|
| Annuel | 48 788 € |
| Annuel par m² | 98,90 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 86 198 € |
| Annuel par m² | 174,73 € |
Informations sur l’immeuble
| Prix | 1 511 479 € | Classe d’immeuble | C |
| Prix par lot | 251 913 € | Surface du lot | 0,16 ha |
| Type de vente | Investissement | Surface de l’immeuble | 493 m² |
| Taux de capitalisation | 5,70 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 10.9 | Nb d’étages | 1 |
| Nb de lots | 6 | Année de construction/rénovation | 1959/2019 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,21/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | SR-1 | ||
| Prix | 1 511 479 € |
| Prix par lot | 251 913 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,70 % |
| Multiplicateur du loyer brut | 10.9 |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Classe d’immeuble | C |
| Surface du lot | 0,16 ha |
| Surface de l’immeuble | 493 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 1 |
| Année de construction/rénovation | 1959/2019 |
| Ratio de stationnement | 0,21/1 000 m² |
| Zonage | SR-1 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 6 | 1 864 € | 82 |
1 1
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Assez praticable en vélo
30/100
Taxes foncières
| Numéro de parcelle | 504-311-35 | Évaluation totale | 1 402 621 € (2026) |
| Évaluation du terrain | 659 769 € (2026) | Impôts annuels | 21 106 € (42,78 €/m²) |
| Évaluation des aménagements | 742 851 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
504-311-35
Évaluation du terrain
659 769 € (2026)
Évaluation des aménagements
742 851 € (2026)
Évaluation totale
1 402 621 € (2026)
Impôts annuels
21 106 € (42,78 €/m²)
Année d’imposition
2025
1 sur 17
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
3960-3968 Helix St
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.

