Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2025 PRE-COFO, OPP. ZONE 6-UNIT | MID-CITY 5207 W 20th St Immeuble residentiel 6 lots 3 747 816 € (624 636 €/Lot) Taux de capitalisation 6,28 % Los Angeles, CA 90016



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Opportunity zone- major tax benefits (consult with your CPA).
- Outstanding projected cap rate of 6.28%! Cash cow. + MASSIVE units with premium floorplans.
- Rooftop decks with with awe-inspiring 360 views of Los Angeles!
- Prime Mid-City location just minutes from Culver City, West Adams, and the Expo Line, connecting residents to Santa Monica, DTLA, and USC in under 20
- Located 5 minutes from the ultra trendy and highly sought after Culver City Arts District- a major draw for A+ tenants!
- Quiet residential street with ample parking and a blend of newer fourplexes and singlefamily homes, providing stable long-term growth and minimal turn
RÉSUMÉ ANALYTIQUE
The 5+ Unit Specialists are pleased to present 5207 W 20th St, a massive brand new construction Opportunity Zone 6 Unit in prime Mid City. Set on a quiet, tree lined street with standout curb appeal, this luxury asset delivers a projected 6.28% cap rate supported by $348,300 in gross potential income and $272,419 in net operating income.
The property features an unbeatable unit mix with five large four bedroom tri level townhome style units and one equally impressive three bedroom unit. These residences live like high end homes, offering oversized kitchens, generous living rooms, designer tilework, modern cabinetry, stainless steel appliances, large closets, abundant natural light, multiple balconies, and massive rooftop decks.
The location is a major draw for younger, career stable renters who want to live near Culver City’s rapidly expanding tech corridor. With Apple, Amazon Studios, HBO, and Sony strengthening their presence, this pocket of Mid City has become a favored home base for professionals seeking shorter commutes, modern housing, and central access to the Westside, Beverly Hills, and Downtown. This combination of new construction and proximity to major employment hubs creates a deep, reliable tenant pool and sustained rental demand.
With separate utility meters, brand new systems, drought tolerant landscaping, ample parking, and a full one year builder’s warranty, this is a low maintenance, high desirability investment. Priced at $733,167 per unit and $476.29 per square foot, 5207 W 20th St blends luxury design with strong income performance in one of the most central neighborhoods in Los Angeles
The property features an unbeatable unit mix with five large four bedroom tri level townhome style units and one equally impressive three bedroom unit. These residences live like high end homes, offering oversized kitchens, generous living rooms, designer tilework, modern cabinetry, stainless steel appliances, large closets, abundant natural light, multiple balconies, and massive rooftop decks.
The location is a major draw for younger, career stable renters who want to live near Culver City’s rapidly expanding tech corridor. With Apple, Amazon Studios, HBO, and Sony strengthening their presence, this pocket of Mid City has become a favored home base for professionals seeking shorter commutes, modern housing, and central access to the Westside, Beverly Hills, and Downtown. This combination of new construction and proximity to major employment hubs creates a deep, reliable tenant pool and sustained rental demand.
With separate utility meters, brand new systems, drought tolerant landscaping, ample parking, and a full one year builder’s warranty, this is a low maintenance, high desirability investment. Priced at $733,167 per unit and $476.29 per square foot, 5207 W 20th St blends luxury design with strong income performance in one of the most central neighborhoods in Los Angeles
BILAN FINANCIER (PRO FORMA - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
296 741 €
|
345,83 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
8 902 €
|
10,37 €
|
| Revenu brut effectif |
287 839 €
|
335,46 €
|
| Taxes |
44 498 €
|
51,86 €
|
| Frais d’exploitation |
8 025 €
|
9,35 €
|
| Total des frais |
52 522 €
|
61,21 €
|
| Résultat net d’exploitation |
235 317 €
|
274,25 €
|
BILAN FINANCIER (PRO FORMA - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 296 741 € |
| Annuel par m² | 345,83 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 8 902 € |
| Annuel par m² | 10,37 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 287 839 € |
| Annuel par m² | 335,46 € |
| Taxes | |
|---|---|
| Annuel | 44 498 € |
| Annuel par m² | 51,86 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 8 025 € |
| Annuel par m² | 9,35 € |
| Total des frais | |
|---|---|
| Annuel | 52 522 € |
| Annuel par m² | 61,21 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 235 317 € |
| Annuel par m² | 274,25 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 3 747 816 € | Style d’appartement | De hauteur moyenne |
| Prix par lot | 624 636 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,07 ha |
| Taux de capitalisation | 6,28 % | Surface de l’immeuble | 858 m² |
| Multiplicateur du loyer brut | 12.63 | Nb d’étages | 3 |
| Nb de lots | 6 | Année de construction | 2025 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,12/1 000 m² |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Zonage | LARD1.5 | ||
| Prix | 3 747 816 € |
| Prix par lot | 624 636 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,28 % |
| Multiplicateur du loyer brut | 12.63 |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De hauteur moyenne |
| Classe d’immeuble | B |
| Surface du lot | 0,07 ha |
| Surface de l’immeuble | 858 m² |
| Nb d’étages | 3 |
| Année de construction | 2025 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | LARD1.5 |
CARACTÉRISTIQUES
- Détecteur de fumée
CARACTÉRISTIQUES DU LOT
- Climatisation
- Balcon
- Lave-vaisselle
- Broyeur d’ordures
- Micro-ondes
- Machine à laver/sèche-linge
- Raccord machine à laver/sèche-linge
- Chauffage
- Cuisine
- Machine à glace
- Réfrigérateur
- Four
- Système de sprinklers
- Électroménager en acier inoxydable
- Cuisinière
- Baignoire/Douche
- Vues
- Terrasse
- Pièce de détente
- Fenêtres à double vitrage
- Congélateur
- Îlot de cuisine
- Bureaux
- Patio
- Porche
CARACTÉRISTIQUES DU SITE
- Salle de bain privée
1 1
Walk Score®
Très praticable à pied (78)
1 sur 27
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
2025 PRE-COFO, OPP. ZONE 6-UNIT | MID-CITY | 5207 W 20th 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.
