Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
6126 Brynhurst Ave Immeuble residentiel 7 lots 907 179 € (129 597 €/Lot) Taux de capitalisation 3,44 % Los Angeles, CA 90043



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 7-Unit Apartment Located in the Hyde Park Neighborhood of Los Angeles | Large 9,477-SF Lot
- 10.22% Pro-Forma Cap Rate & 6.78 Pro-Forma GRM | Offered at $150,000 Per Unit & $282 Per SF
- Located Just a Few Blocks from Hyde Park Station for the Crenshaw/LAX Metro Transit Line (K Line)
- Rare LAR3 TOC Tier 3 Zoning – Build Up to 21 Units* | Tremendous Value-Add Opportunity | Approximately 90% in Rental Upside
- Unit Mix of (One) 2-Bedroom/1-Bathroom House & (Six) 1-Bedroom/1-Bathroom Units
- Located 2 Miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium & The Forum and Approximately 2.5 Mile from Intuit Dome (NBA Clippers Arena)
RÉSUMÉ ANALYTIQUE
ASSET
7-unit apartment located in the Hyde Park neighborhood of Los Angeles.
The property is comprised of (one) 2-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units.
Situated on a large 9,477-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 21 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 21 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,723-SF apartment is located just a few blocks from the Hyde Park Station of the Crenshaw/LAX Metro Line. The Crenshaw/LAX line (K Line) is a $2.1 Billion project of an 8.5-mile light rail line connecting South Los Angeles to the South Bay and the Los Angeles Airport. In a separate phase of the project, Metro hopes to add plans to extend the line to as far north as Hollywood.
Furthermore, the asset is located just south of Slauson Avenue and west of Crenshaw Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores. The property is located 2 miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium and The Forum and approximately 2.5 miles from Intuit Dome (NBA Clippers Arena).
FINANCIALS
Offered at a 10.22% pro-forma cap rate and 6.78 pro-forma GRM, 6126 Brynhurst Avenue has rents which are +/- 90% below market. The property is being offered at $150,000 per unit and $282 per square foot.
*Buyer to verify. Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
7-unit apartment located in the Hyde Park neighborhood of Los Angeles.
The property is comprised of (one) 2-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units.
Situated on a large 9,477-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 21 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 21 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,723-SF apartment is located just a few blocks from the Hyde Park Station of the Crenshaw/LAX Metro Line. The Crenshaw/LAX line (K Line) is a $2.1 Billion project of an 8.5-mile light rail line connecting South Los Angeles to the South Bay and the Los Angeles Airport. In a separate phase of the project, Metro hopes to add plans to extend the line to as far north as Hollywood.
Furthermore, the asset is located just south of Slauson Avenue and west of Crenshaw Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores. The property is located 2 miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium and The Forum and approximately 2.5 miles from Intuit Dome (NBA Clippers Arena).
FINANCIALS
Offered at a 10.22% pro-forma cap rate and 6.78 pro-forma GRM, 6126 Brynhurst Avenue has rents which are +/- 90% below market. The property is being offered at $150,000 per unit and $282 per square foot.
*Buyer to verify. Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
70 293 €
|
203,23 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
2 108 €
|
6,09 €
|
| Revenu brut effectif |
68 185 €
|
197,14 €
|
| Taxes |
11 340 €
|
32,79 €
|
| Frais d’exploitation |
25 683 €
|
74,25 €
|
| Total des frais |
37 022 €
|
107,04 €
|
| Résultat net d’exploitation |
31 163 €
|
90,10 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 70 293 € |
| Annuel par m² | 203,23 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 108 € |
| Annuel par m² | 6,09 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 68 185 € |
| Annuel par m² | 197,14 € |
| Taxes | |
|---|---|
| Annuel | 11 340 € |
| Annuel par m² | 32,79 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 25 683 € |
| Annuel par m² | 74,25 € |
| Total des frais | |
|---|---|
| Annuel | 37 022 € |
| Annuel par m² | 107,04 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 31 163 € |
| Annuel par m² | 90,10 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 907 179 € | Style d’appartement | Avec jardin |
| Prix par lot | 129 597 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,09 ha |
| Taux de capitalisation | 3,44 % | Surface de l’immeuble | 346 m² |
| Multiplicateur du loyer brut | 12.91 | Occupation moyenne | 100% |
| Nb de lots | 7 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1953 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,17/1 000 m² |
| Zonage | LAR3 - TOC Tier 3 | ||
| Prix | 907 179 € |
| Prix par lot | 129 597 € |
| Type de vente | Investissement |
| Taux de capitalisation | 3,44 % |
| Multiplicateur du loyer brut | 12.91 |
| Nb de lots | 7 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,09 ha |
| Surface de l’immeuble | 346 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1953 |
| Ratio de stationnement | 0,17/1 000 m² |
| Zonage | LAR3 - TOC Tier 3 |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 2+1 | 1 | 951,24 € | - |
| 1+1 | 6 | 818,19 € | - |
1 1
Walk Score®
Très praticable à pied (72)
TAXES FONCIÈRES
| Numéro de parcelle | 4006-005-019 | Évaluation totale | 1 130 517 € (2025) |
| Évaluation du terrain | 835 600 € (2025) | Impôts annuels | 11 340 € (32,79 €/m²) |
| Évaluation des aménagements | 294 917 € (2025) | Année d’imposition | 2024 |
TAXES FONCIÈRES
Numéro de parcelle
4006-005-019
Évaluation du terrain
835 600 € (2025)
Évaluation des aménagements
294 917 € (2025)
Évaluation totale
1 130 517 € (2025)
Impôts annuels
11 340 € (32,79 €/m²)
Année d’imposition
2024
1 sur 11
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
6126 Brynhurst Ave
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.
