Votre e-mail a été envoyé.
Land Lease w/ Future Development, E Hollywood 5301 Sierra Vista Ave Lot | Terrain commercial | 0,18 ha | À vendre | 5 177 220 € | Los Angeles, CA 90029



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- New Land Lease in Place w/ LA City
- CAP Rate, Year 1 - 3.88 / Year 2 - 5.76 / Year 3 - 5.86 / Year 4 - 6.1 / Year 5 - 6.15
- Build up to 46 units by right or Unlimited units with 100% affordable housing units (per AB1763 /2345)
- Minimum Landlord Responsibilities (Property Tax and Insurance)
- Generate Income immediately while preparing for future construction.
- Vacant lot over 20 years, SB8 Exempt, No RSO, TOC Tier 3, Enterprise Zone
Résumé analytique
Land for Sale with Short Term, 5-Year Lease in place with the City of Los Angeles CA.
Rare developers’ opportunity to generate income during the Pre-Construction, Design and Development process of construction.
This property combines near-term cash flow with long-term upside, offering both financial stability and future growth potential. Income Increases to $414,060 in January of 2027.
Projected Annual Income & Cap Rates
• 2026: $270,900 – 3.38% CAP Rate
• 2027: $414,060 – 5.76% CAP Rate
• 2028: $419,807 – 5.86% CAP Rate
• 2029: $431,474 – 6.10% CAP Rate
• 2030: $437,394 – 6.15% CAP Rate
The structured escalation provides predictable cash flow while reducing holding costs during the planning and entitlement phase.
This opportunity presents a unique Two-Phase prospect in East Hollywood: immediate income backed by the City of Los Angeles along with the potential for long-term residential development. Coupled with the area's robust amenities, excellent transit access, and vibrant cultural scene, the site is ideally situated to provide both community benefits and future growth.
PROJECTED USE: The City of Los Angeles plans to develop a Tiny Home Village to provide temporary housing for those experiencing homelessness. (subject to change at Lessee’ discretion)
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par ha |
|---|---|---|
| Revenu de location brut |
181 203 €
|
1 019 958,11 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
181 203 €
|
1 019 958,11 €
|
| Taxes |
56 949 €
|
320 558,26 €
|
| Frais d’exploitation |
1 726 €
|
9 713,89 €
|
| Total des frais |
58 675 €
|
330 272,15 €
|
| Résultat net d’exploitation |
122 528 €
|
689 685,96 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 181 203 € |
| Annuel par ha | 1 019 958,11 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par ha | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par ha | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 181 203 € |
| Annuel par ha | 1 019 958,11 € |
| Taxes | |
|---|---|
| Annuel | 56 949 € |
| Annuel par ha | 320 558,26 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 1 726 € |
| Annuel par ha | 9 713,89 € |
| Total des frais | |
|---|---|
| Annuel | 58 675 € |
| Annuel par ha | 330 272,15 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 122 528 € |
| Annuel par ha | 689 685,96 € |
Informations sur l’immeuble
1 Lot disponible
Lot
| Prix | 5 177 220 € | Surface du lot | 0,18 ha |
| Prix par ha | 29 141 461,25 € |
| Prix | 5 177 220 € |
| Prix par ha | 29 141 461,25 € |
| Surface du lot | 0,18 ha |
Current Use: LA City recently leased land for a temporary housing facility. The property is uniquely positioned as income-generating land with future residential development potential, offering both immediate stability and long-term upside.
Description
5301 Sierra Vista Avenue has great future development potential. It provides near-term community benefit and long-term urban development opportunity. CURRENT USE: The site is vacant and presently leased to the City of Los Angeles as a future temporary housing facility, generating structured and escalating income while supporting critical community needs. Following the lease term, the property offers significant potential for residential development in a supply-constrained and transit-oriented submarket of Los Angeles. TWO-PHASE OPPORTUNITY: Phase One: Secure, City-backed lease income Phase Two: Potential residential development responding to long-term housing demand This property combines near-term cash flow with long-term upside, offering both financial stability and future growth potential. Projected Annual Income & Cap Rates • 2026: $210,900 – 3.88% CAP Rate • 2027: $414,060 – 5.76% CAP Rate • 2028: $419,807 – 5.86% CAP Rate • 2029: $431,474 – 6.10% CAP Rate • 2030: $437,394 – 6.15% CAP Rate This structured escalation provides predictable cash flow while reducing holding costs during the planning and entitlement phase.
Taxes foncières
| Numéro de parcelle | 5536-024-008 | Évaluation totale | 2 766 119 € (2025) |
| Évaluation du terrain | 2 766 119 € (2025) | Impôts annuels | 56 949 € |
| Évaluation des aménagements | 0 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Présenté par
Land Lease w/ Future Development, E Hollywood | 5301 Sierra Vista Ave
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
