Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Over $1M Price Reduction! 5644 Ravenspur Dr Immeuble residentiel 49 lots 20 213 388 € (412 518 €/Lot) Taux de capitalisation 3,80 % Rancho Palos Verdes, CA 90275



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Major Capital Improvements | The property has undergone extensive capital improvement including re-tiling of all roofs and new electrical subpanels.
- Oversized Floorplans | The layout of the property is incredibly unique comprising of 10 different structures and 34 out of the 49 units are townhomes.
- Oversized Lot with Beautiful Trees, Ample Parking and Amenities | Residents can enjoy ample on-site parking, on-site laundry facilities, and a pool.
- Interest Only Assumable Loan | The property is encumbered with an assumable loan of $10,000,000, interest-only at a fixed rate of 5.55% for 5 years.
- Immediate Rental Upside and 5 Vacant Units | With five units vacant and occupied units well below market rate, this is a terrific value-add deal.
RÉSUMÉ ANALYTIQUE
John Katnik of BRC Advisors, as the exclusive listing advisor, is excited to present the Peninsula Villas, a unique apartment opportunity in the highly desirable coastal community of Rancho Palos Verdes. This rare property offers significant value-add potential in one of Southern California’s most sought-after locations.
The Peninsula Villas is located at 5644 Ravenspur Dr and spans two acres with a total of 48 apartment units plus 1 non-conforming apartment unit. The current unit mix includes 1 studio/1 bathroom unit, 1 one-bedroom/1 bathroom unit, 28 two-bedroom/1.5 bathroom townhome units, 13 two-bedroom/2 bathroom units and 6 two-bedroom/2 bathroom townhome units. Residents enjoy ample on-site parking, laundry facilities, and a beautiful swimming pool. In addition, the property is encumbered with an assumable loan of $10,000,000, interest-only at a fixed rate of 5.55% for a little under 5 years, providing immediate access to below-market financing and enhancing the overall investment profile (Call Broker for Financing Details).
The property has undergone extensive capital improvements including re-tiling all roofs and new electrical subpanels throughout all units. With four current vacancies and rental rates below market value for many of the occupied units, there is a substantial opportunity to increase income through strategic renovations. The property is offered at an attractive $428 per square foot. It is currently operating at a 3.80% cap rate, with potential to achieve a proforma cap rate of 6.37%.
Given the limited supply of multifamily properties in Rancho Palos Verdes, this is a rare generational opportunity to acquire a value-add asset with significant future upside.
The Peninsula Villas is located at 5644 Ravenspur Dr and spans two acres with a total of 48 apartment units plus 1 non-conforming apartment unit. The current unit mix includes 1 studio/1 bathroom unit, 1 one-bedroom/1 bathroom unit, 28 two-bedroom/1.5 bathroom townhome units, 13 two-bedroom/2 bathroom units and 6 two-bedroom/2 bathroom townhome units. Residents enjoy ample on-site parking, laundry facilities, and a beautiful swimming pool. In addition, the property is encumbered with an assumable loan of $10,000,000, interest-only at a fixed rate of 5.55% for a little under 5 years, providing immediate access to below-market financing and enhancing the overall investment profile (Call Broker for Financing Details).
The property has undergone extensive capital improvements including re-tiling all roofs and new electrical subpanels throughout all units. With four current vacancies and rental rates below market value for many of the occupied units, there is a substantial opportunity to increase income through strategic renovations. The property is offered at an attractive $428 per square foot. It is currently operating at a 3.80% cap rate, with potential to achieve a proforma cap rate of 6.37%.
Given the limited supply of multifamily properties in Rancho Palos Verdes, this is a rare generational opportunity to acquire a value-add asset with significant future upside.
BILAN FINANCIER (RÉEL - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
1 178 896 €
|
228,55 €
|
| Autres revenus |
25 904 €
|
5,02 €
|
| Perte due à la vacance |
35 367 €
|
6,86 €
|
| Revenu brut effectif |
1 169 433 €
|
226,71 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
400 750 €
|
77,69 €
|
| Résultat net d’exploitation |
768 682 €
|
149,02 €
|
BILAN FINANCIER (RÉEL - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 1 178 896 € |
| Annuel par m² | 228,55 € |
| Autres revenus | |
|---|---|
| Annuel | 25 904 € |
| Annuel par m² | 5,02 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 35 367 € |
| Annuel par m² | 6,86 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 1 169 433 € |
| Annuel par m² | 226,71 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 400 750 € |
| Annuel par m² | 77,69 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 768 682 € |
| Annuel par m² | 149,02 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 20 213 388 € | Style d’appartement | Avec jardin |
| Prix par lot | 412 518 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,75 ha |
| Taux de capitalisation | 3,80 % | Surface de l’immeuble | 5 158 m² |
| Multiplicateur du loyer brut | 17.15 | Occupation moyenne | 90% |
| Nb de lots | 49 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1969 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,12/1 000 m² |
| Zonage | RPRM2000* | ||
| Prix | 20 213 388 € |
| Prix par lot | 412 518 € |
| Type de vente | Investissement |
| Taux de capitalisation | 3,80 % |
| Multiplicateur du loyer brut | 17.15 |
| Nb de lots | 49 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,75 ha |
| Surface de l’immeuble | 5 158 m² |
| Occupation moyenne | 90% |
| Nb d’étages | 3 |
| Année de construction | 1969 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zonage | RPRM2000* |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
- Congélateur
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Accès contrôlé
- Piscine
- Clôturé
- Services en ligne
- Détecteur de fumée
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 1 | - | - |
| 1+1 | 1 | - | - |
| 2+1.5 | 28 | - | - |
| 2+2 | 19 | - | - |
1 1
Walk Score®
Très praticable à pied (74)
TAXES FONCIÈRES
| N° de parcelle | Évaluation des aménagements | 1 900 533 € | |
| Évaluation du terrain | 497 290 € | Évaluation totale | 2 397 823 € |
TAXES FONCIÈRES
N° de parcelle
Évaluation du terrain
497 290 €
Évaluation des aménagements
1 900 533 €
Évaluation totale
2 397 823 €
1 sur 12
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Over $1M Price Reduction! | 5644 Ravenspur Dr
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.
