Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
614 S Myrtle Ave Immeuble residentiel 6 lots 1 790 455 € (298 409 €/Lot) Taux de capitalisation 6,80 % Inglewood, CA 90301



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Outstanding Inglewood Location – 6 Blocks from SoFi Stadium, The Forum & Upcoming Inglewood Transit Connector & Less Than 1 Mile from Intuit Dome
- Originally Built as 4-Bedroom/2-Bathroom House – Expanded in 1986 (With Permits) to Add 5 Additional Apartment Units
- Desirable Opportunity to Add ADUs – Plans In-Place to Add New 2-Bedroom/2-Bathroom ADU
- 6.80% Current Cap Rate & 10.49 Current GRM | 7.70% Pro-Forma Cap Rate & 9.56 Pro-Forma GRM | Outstanding Unit Mix | Large 9,463-SF Lot
- Four Units Renovated w/ New Kitchens, Quartz Counters, New Appliances, New Bathrooms, Upgraded Electrical, HVACs & Washer/Dryer Hook-Ups
- Storage Room & Total of 14 Parking Spaces (Including Two Double-Car Garages)
Résumé analytique
ASSET
6-unit apartment in Inglewood, just 6 blocks from SoFi Stadium. Situated on a large 9,463-SF lot, the property boasts a unit mix of (1) 4-bedroom/2-bathroom unit, (1) 3-bedroom/2-bathroom unit, (1) 2-bedroom/2-bathroom unit and (3) 2-bedroom/1-bathroom units. The property was originally built as a single-family residence (4-bedroom/2-bathroom house) and was expanded in 1986, with permits, to retain the original house and build 5 additional units.
Four of the units were fully renovated in 2022 with new kitchens, quartz counters, new appliances, new bathrooms, upgraded electrical with new subpanels, HVACs, ceiling fans, new floors and washer/dryer hook-ups. Furthermore, the property has been enrolled in the City of Inglewood Sound Insulation Program, which will replace all the exterior doors and windows with soundproof versions and install ducted HVAC at no cost to the owner.
The asset contains a storage room and 14 parking spaces, four of which are double-car garages. The large lot, storage room and ample parking areas, present a desirable opportunity to add ADUs. There are plans in place to convert the storage and 4 of the carport spaces into a 2-bedroom/2-bathroom ADU.
LOCATION
This 6,538-SF apartment is located just a few blocks from SoFi Stadium, The Forum & the upcoming Inglewood Transit Connector (ITC) and less than 1 mile from Intuit Dome (Clippers Arena). It is also conveniently located near Hollywood Park, Youtube Theatre, Crenshaw/LAX Metro Line Station, SpaceX, Tesla and LAX Airport.
FINANCIALS
The property has stable in-place rents with a current cap rate of 6.80% and current GRM of 10.49. Priced at a pro-forma cap rate of 7.70% and pro-forma GRM of 9.56, the asset also provides spectacular upside potential in an incredibly strong location.
*Front house was built in 1957. The property was expanded in 1986, with permits, keeping the original house and adding 5 units. Buyer to verify independently and conduct their own due diligence and investigation. Title records states the property as 7 units. At some point, the original front house was converted into 2 units (Unit #1 and #2). The units have since been recombined into the original 4-bedroom/2-bathroom configuration which is why there is no Unit #2 on the rent roll. Buyer to verify independently and conduct their own due diligence and investigation. Buyer to conduct their own due diligence and investigation.
6-unit apartment in Inglewood, just 6 blocks from SoFi Stadium. Situated on a large 9,463-SF lot, the property boasts a unit mix of (1) 4-bedroom/2-bathroom unit, (1) 3-bedroom/2-bathroom unit, (1) 2-bedroom/2-bathroom unit and (3) 2-bedroom/1-bathroom units. The property was originally built as a single-family residence (4-bedroom/2-bathroom house) and was expanded in 1986, with permits, to retain the original house and build 5 additional units.
Four of the units were fully renovated in 2022 with new kitchens, quartz counters, new appliances, new bathrooms, upgraded electrical with new subpanels, HVACs, ceiling fans, new floors and washer/dryer hook-ups. Furthermore, the property has been enrolled in the City of Inglewood Sound Insulation Program, which will replace all the exterior doors and windows with soundproof versions and install ducted HVAC at no cost to the owner.
The asset contains a storage room and 14 parking spaces, four of which are double-car garages. The large lot, storage room and ample parking areas, present a desirable opportunity to add ADUs. There are plans in place to convert the storage and 4 of the carport spaces into a 2-bedroom/2-bathroom ADU.
LOCATION
This 6,538-SF apartment is located just a few blocks from SoFi Stadium, The Forum & the upcoming Inglewood Transit Connector (ITC) and less than 1 mile from Intuit Dome (Clippers Arena). It is also conveniently located near Hollywood Park, Youtube Theatre, Crenshaw/LAX Metro Line Station, SpaceX, Tesla and LAX Airport.
FINANCIALS
The property has stable in-place rents with a current cap rate of 6.80% and current GRM of 10.49. Priced at a pro-forma cap rate of 7.70% and pro-forma GRM of 9.56, the asset also provides spectacular upside potential in an incredibly strong location.
*Front house was built in 1957. The property was expanded in 1986, with permits, keeping the original house and adding 5 units. Buyer to verify independently and conduct their own due diligence and investigation. Title records states the property as 7 units. At some point, the original front house was converted into 2 units (Unit #1 and #2). The units have since been recombined into the original 4-bedroom/2-bathroom configuration which is why there is no Unit #2 on the rent roll. Buyer to verify independently and conduct their own due diligence and investigation. Buyer to conduct their own due diligence and investigation.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
170 693 €
|
161,55 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
5 120 €
|
4,85 €
|
| Revenu brut effectif |
165 573 €
|
156,71 €
|
| Taxes |
25 066 €
|
23,72 €
|
| Frais d’exploitation |
18 680 €
|
17,68 €
|
| Total des frais |
43 747 €
|
41,40 €
|
| Résultat net d’exploitation |
121 826 €
|
115,30 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 170 693 € |
| Annuel par m² | 161,55 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 5 120 € |
| Annuel par m² | 4,85 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 165 573 € |
| Annuel par m² | 156,71 € |
| Taxes | |
|---|---|
| Annuel | 25 066 € |
| Annuel par m² | 23,72 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 18 680 € |
| Annuel par m² | 17,68 € |
| Total des frais | |
|---|---|
| Annuel | 43 747 € |
| Annuel par m² | 41,40 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 121 826 € |
| Annuel par m² | 115,30 € |
Informations sur l’immeuble
| Prix | 1 790 455 € | Style d’appartement | Avec jardin |
| Prix par lot | 298 409 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,09 ha |
| Taux de capitalisation | 6,80 % | Surface de l’immeuble | 607 m² |
| Multiplicateur du loyer brut | 10.49 | Occupation moyenne | 100% |
| Nb de lots | 6 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1957/1986 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,2/1 000 m² |
| Zonage | INR3YY | ||
| Prix | 1 790 455 € |
| Prix par lot | 298 409 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,80 % |
| Multiplicateur du loyer brut | 10.49 |
| Nb de lots | 6 |
| 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 | 607 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1957/1986 |
| Ratio de stationnement | 0,2/1 000 m² |
| Zonage | INR3YY |
Caractéristiques
Caractéristiques du lot
- Raccord machine à laver/sèche-linge
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 4+2 | 1 | 3 102 € | - |
| 3+2 | 1 | 2 765 € | - |
| 2+2 | 1 | 2 412 € | - |
| 2+1 | 3 | 1 982 € | - |
1 1
Moderately walkable
70/100
Very drivable
80/100
Some public transit
50/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 4021-040-023 | Évaluation totale | 1 660 862 € |
| Évaluation du terrain | 1 038 039 € | Impôts annuels | 25 066 € (41,27 €/m²) |
| Évaluation des aménagements | 622 823 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
4021-040-023
Évaluation du terrain
1 038 039 €
Évaluation des aménagements
622 823 €
Évaluation totale
1 660 862 €
Impôts annuels
25 066 € (41,27 €/m²)
Année d’imposition
2025
1 sur 19
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
614 S Myrtle 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.
