Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
5115 Clinton St Immeuble residentiel 7 lots 2 224 748 € (317 821 €/Lot) Taux de capitalisation 5,84 % Los Angeles, CA 90004



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 7 Unit Professionally Managed Trophy Asset Located In The Heart of Highly Desirable Larchmont & 2 Blocks From Paramount Studios.
- Brand New Electrical Service (2024), New Roof (2023), EQ Retrofit Completed (2023) & 100% Copper Plumbing.
- Separtely Metered For Gas & Electricity, and Tenants Pay RUBS For Water, Sewer & Trash.
- Fully Restored & Turn Key Building - All Units 100% Remodeled & Getting Market Rents.
- Gated, Reserved & On-Site Parking For All 7 Units.
- (4) Large 2 Bed/1.5 Bath Two Story Townhomes, (1) 1 Bed/1 Bath & (2) Large Studio Units.
RÉSUMÉ ANALYTIQUE
HUGE PRICE ADJUSTMENT! BRING ALL OFFERS! 7 unit professionally managed trophy asset located in the heart of highly desirable Larchmont. Just 2 blocks from Paramount
Studios, and less than half a mile to Hancock Park and Wilshire Country Club! 5.94% cap rate on current rents and T12 expenses (April 2024 to April 2025) + new tax rate and assessments! Fully restored and turn-key building that will run with low maintenance/repairs and upkeep while having in-place market rate tenants on Day 1. All units were fully remodeled and installed brand new bathrooms, kitchens, AC units, in-unit washer & dryers, appliances, flooring, countertops, cabinets, shower tiling, light fixtures, windows, doors & molding, paint, vanities and much more! Great unit mix of: (4) Large 2 Bed/1.5 Bath Two Story Townhomes, (1) 1 Bed/1 Bath, & (2) Studios. All units have reserved on-site parking in the back which is high value for a thinly parked neighborhood. The entire electrical service (main panel, meters and subpanels) was replaced in 2024 and done with permits. New roof installed in 2023, and the building has 100% copper plumbing throughout. EQ retrofit completed in 2023, and all gas meters have EQ shut off valves installed already. Separately metered for gas & electricity, and all units are on RUBS for water, sewer and trash for utility reimbursements to help keep operating costs down and NOI high for great cash flow. Exterior of building received all new paint, new landscaping, new fencing, new lighting, and more!
Studios, and less than half a mile to Hancock Park and Wilshire Country Club! 5.94% cap rate on current rents and T12 expenses (April 2024 to April 2025) + new tax rate and assessments! Fully restored and turn-key building that will run with low maintenance/repairs and upkeep while having in-place market rate tenants on Day 1. All units were fully remodeled and installed brand new bathrooms, kitchens, AC units, in-unit washer & dryers, appliances, flooring, countertops, cabinets, shower tiling, light fixtures, windows, doors & molding, paint, vanities and much more! Great unit mix of: (4) Large 2 Bed/1.5 Bath Two Story Townhomes, (1) 1 Bed/1 Bath, & (2) Studios. All units have reserved on-site parking in the back which is high value for a thinly parked neighborhood. The entire electrical service (main panel, meters and subpanels) was replaced in 2024 and done with permits. New roof installed in 2023, and the building has 100% copper plumbing throughout. EQ retrofit completed in 2023, and all gas meters have EQ shut off valves installed already. Separately metered for gas & electricity, and all units are on RUBS for water, sewer and trash for utility reimbursements to help keep operating costs down and NOI high for great cash flow. Exterior of building received all new paint, new landscaping, new fencing, new lighting, and more!
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
193 830 €
|
386,87 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
5 815 €
|
11,61 €
|
| Revenu brut effectif |
188 016 €
|
375,26 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
58 162 €
|
116,09 €
|
| Résultat net d’exploitation |
129 854 €
|
259,18 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 193 830 € |
| Annuel par m² | 386,87 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 5 815 € |
| Annuel par m² | 11,61 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 188 016 € |
| Annuel par m² | 375,26 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 58 162 € |
| Annuel par m² | 116,09 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 129 854 € |
| Annuel par m² | 259,18 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 2 224 748 € | Style d’appartement | De faible hauteur |
| Prix par lot | 317 821 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 5,84 % | Surface de l’immeuble | 501 m² |
| Multiplicateur du loyer brut | 11.4 | Occupation moyenne | 100% |
| Nb de lots | 7 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1962/2023 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,12/1 000 m² |
| Zonage | R3 - Multiple Dwelling | ||
| Prix | 2 224 748 € |
| Prix par lot | 317 821 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,84 % |
| Multiplicateur du loyer brut | 11.4 |
| Nb de lots | 7 |
| 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 | 501 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1962/2023 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zonage | R3 - Multiple Dwelling |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Baignoire/Douche
CARACTÉRISTIQUES DU SITE
- Terrain clôturé
- Laverie
- Clôturé
- Espace d’entreposage
- Transports en commun
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 1 | - | - |
| 1+1 | 2 | - | - |
| 2+1.5 | 4 | - | - |
1 1
Walk Score®
Idéal pour les promeneurs (92)
TAXES FONCIÈRES
| Numéro de parcelle | 5522-006-009 | Évaluation des aménagements | 269 665 € (2025) |
| Évaluation du terrain | 1 078 662 € (2025) | Évaluation totale | 1 348 327 € (2025) |
TAXES FONCIÈRES
Numéro de parcelle
5522-006-009
Évaluation du terrain
1 078 662 € (2025)
Évaluation des aménagements
269 665 € (2025)
Évaluation totale
1 348 327 € (2025)
1 sur 23
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
5115 Clinton 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.
