Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
6264 Willowcrest Ave Immeuble residentiel 6 lots 1 140 905 € (190 151 €/Lot) Taux de capitalisation 5,85 % North Hollywood, CA 91606



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Six units with a unit mix of (4) - 2 bed / 1 bath and (2) - 1 bed / 1 bath units
- Seismic retrofit completed with four of the six tenant reimbursing for costs and copper plumbing throughout (buyer to verify)
- On-site laundry facilities which generates approximately $100 per month for ownership
- ±33% potential rental upside allowing for a potential cap rate of 8.56%
- ADU potential through tuck-under conversion or detached new construction (buyer to verify)
- Excellent access to NoHo Arts District, Burbank, Vallarta Supermarkets, and Bob Hope Airport
Résumé analytique
6264 Willowcrest Avenue is a well-maintained six-unit apartment complex located on a peaceful, tree-lined street in North Hollywood, adjacent to the city of Burbank. Built in1956, the property offers ±4,858 square feet of rentable space on a ±8,583 square foot lot.With a desirable unit mix of (4) two-bedroom / one-bath units and (2) one-bedroom / one-bath units, the property presents an immediate ±33% rental upside.
In addition to the laundry income, the owner is currently recouping their capital expenditure cost for the seismic retrofit. The annual payment to the current ownership(which will pass to the new ownership) equates to $1,824 annually. The site offers strong long-term development potential, with opportunities to add accessory dwelling units(ADUs) via tuck-under parking conversion or detached construction (buyer to verify).
Current operations generate approximately $77,487 in net operating income, with pro-forma NOI of approximately $113,474 through the implementation of market rents — lifting the cap rate from 5.85% to 8.56% and compressing the GRM from 10.81 to 8.30. With completed seismic retrofit, all copper plumbing (buyer to verify), and on-site laundry, this is an ideal investment for those seeking stability, upside, and future expansion in a prime, Burbank-adjacent location.
In addition to the laundry income, the owner is currently recouping their capital expenditure cost for the seismic retrofit. The annual payment to the current ownership(which will pass to the new ownership) equates to $1,824 annually. The site offers strong long-term development potential, with opportunities to add accessory dwelling units(ADUs) via tuck-under parking conversion or detached construction (buyer to verify).
Current operations generate approximately $77,487 in net operating income, with pro-forma NOI of approximately $113,474 through the implementation of market rents — lifting the cap rate from 5.85% to 8.56% and compressing the GRM from 10.81 to 8.30. With completed seismic retrofit, all copper plumbing (buyer to verify), and on-site laundry, this is an ideal investment for those seeking stability, upside, and future expansion in a prime, Burbank-adjacent location.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
-
|
-
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
103 517 €
|
229,36 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
36 797 €
|
81,53 €
|
| Résultat net d’exploitation |
66 721 €
|
147,83 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 103 517 € |
| Annuel par m² | 229,36 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 36 797 € |
| Annuel par m² | 81,53 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 66 721 € |
| Annuel par m² | 147,83 € |
Informations sur l’immeuble
| Prix | 1 140 905 € | Style d’appartement | De faible hauteur |
| Prix par lot | 190 151 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,08 ha |
| Taux de capitalisation | 5,85 % | Surface de l’immeuble | 451 m² |
| Multiplicateur du loyer brut | 10.81 | Occupation moyenne | 100% |
| Nb de lots | 6 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1956 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,12/1 000 m² |
| Zonage | LARD1.5 | ||
| Prix | 1 140 905 € |
| Prix par lot | 190 151 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,85 % |
| Multiplicateur du loyer brut | 10.81 |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,08 ha |
| Surface de l’immeuble | 451 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1956 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zonage | LARD1.5 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 4 | 1 368 € | - |
| 1+1 | 2 | 957,50 € | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun relativement accessibles
50/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 2414-018-017 | Évaluation des aménagements | 405 570 € (2026) |
| Évaluation du terrain | 432 613 € (2026) | Évaluation totale | 838 183 € (2026) |
Taxes foncières
Numéro de parcelle
2414-018-017
Évaluation du terrain
432 613 € (2026)
Évaluation des aménagements
405 570 € (2026)
Évaluation totale
838 183 € (2026)
1 sur 11
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
6264 Willowcrest 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.
