Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
645-649 N Cummings St Immeuble residentiel 5 lots 1 657 295 € (331 459 €/Lot) Taux de capitalisation 5,97 % Los Angeles, CA 90033



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Tremendous upside - Rapidly growing area
- Tenant pays all utilities
- Great Egress and Ingress for parking flow
- Large units
- Easy to manage and maintain
- Amazing and easy going tenants
Résumé analytique
645 N Cummings St is $875,000 Duplex- 5br/2 bath in each unit. 1,715 sq ft per unit
649 N Cummings St is $1,049,000 Triplex- Single family home 3br/2 bath remodeled , 3br/1 bath and 2br /1 bath unit. single family unit will be vacant at end of June for an owner user.
TREMENDOUS UPSIDE! This well-maintained triplex offers a rare opportunity for significant rental growth in the rapidly evolving Boyle Heights market. The property features approximately 3,245 sq ft of building area on a 5,071 sq ft corner lot, providing excellent ingress and egress for parking. The front building consists of two units a 3-bedroom, 1-bath and a 2-bedroom, 1-bath while the detached rear unit offers 3 bedrooms and 2 bathrooms and was fully remodeled approximately 4 years ago. This versatile unit mix is highly desirable for maximizing rental income and attracting long-term tenants. Tenants share the driveway for parking and are responsible for maintaining the parking area. Tenants also pay all utilities, keeping landlord expenses minimal and limited to property taxes and insurance. With low operating costs and strong income potential, this property is an efficient, income-producing investment. Located in a quiet residential neighborhood, the property offers a unique blend of suburban comfort with close proximity to ongoing development and appreciation throughout Boyle Heights. BONUS OPPORTUNITY: Back unit will be moving out in June. It will be delivered vacant for owner occupying the unit. It is also a great opportunity to raise the income to market value. The adjacent property at 645 N Cummings is also available for sale, presenting a rare chance to acquire multiple income properties in a prime location. Additional details available upon request.
649 N Cummings St is $1,049,000 Triplex- Single family home 3br/2 bath remodeled , 3br/1 bath and 2br /1 bath unit. single family unit will be vacant at end of June for an owner user.
TREMENDOUS UPSIDE! This well-maintained triplex offers a rare opportunity for significant rental growth in the rapidly evolving Boyle Heights market. The property features approximately 3,245 sq ft of building area on a 5,071 sq ft corner lot, providing excellent ingress and egress for parking. The front building consists of two units a 3-bedroom, 1-bath and a 2-bedroom, 1-bath while the detached rear unit offers 3 bedrooms and 2 bathrooms and was fully remodeled approximately 4 years ago. This versatile unit mix is highly desirable for maximizing rental income and attracting long-term tenants. Tenants share the driveway for parking and are responsible for maintaining the parking area. Tenants also pay all utilities, keeping landlord expenses minimal and limited to property taxes and insurance. With low operating costs and strong income potential, this property is an efficient, income-producing investment. Located in a quiet residential neighborhood, the property offers a unique blend of suburban comfort with close proximity to ongoing development and appreciation throughout Boyle Heights. BONUS OPPORTUNITY: Back unit will be moving out in June. It will be delivered vacant for owner occupying the unit. It is also a great opportunity to raise the income to market value. The adjacent property at 645 N Cummings is also available for sale, presenting a rare chance to acquire multiple income properties in a prime location. Additional details available upon request.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
124 059 €
|
200,05 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
124 059 €
|
200,05 €
|
| Taxes |
18 645 €
|
30,07 €
|
| Frais d’exploitation |
6 546 €
|
10,56 €
|
| Total des frais |
25 191 €
|
40,62 €
|
| Résultat net d’exploitation |
98 868 €
|
159,43 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 124 059 € |
| Annuel par m² | 200,05 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 124 059 € |
| Annuel par m² | 200,05 € |
| Taxes | |
|---|---|
| Annuel | 18 645 € |
| Annuel par m² | 30,07 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 6 546 € |
| Annuel par m² | 10,56 € |
| Total des frais | |
|---|---|
| Annuel | 25 191 € |
| Annuel par m² | 40,62 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 98 868 € |
| Annuel par m² | 159,43 € |
Informations sur l’immeuble
| Prix | 1 657 295 € | Classe d’immeuble | C |
| Prix par lot | 331 459 € | Surface du lot | 0,1 ha |
| Type de vente | Investissement | Surface de l’immeuble | 620 m² |
| Taux de capitalisation | 5,97 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 13.36 | Nb d’étages | 2 |
| Nb de lots | 5 | Année de construction | 1931 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,13/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LAR2 - Two-Family Zone | ||
| Prix | 1 657 295 € |
| Prix par lot | 331 459 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,97 % |
| Multiplicateur du loyer brut | 13.36 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Classe d’immeuble | C |
| Surface du lot | 0,1 ha |
| Surface de l’immeuble | 620 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1931 |
| Ratio de stationnement | 0,13/1 000 m² |
| Zonage | LAR2 - Two-Family Zone |
Caractéristiques
- Détecteur de fumée
Caractéristiques du lot
- Micro-ondes
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Planchers en bois
- Cuisinière
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 5+2 | 2 | 2 130 € | 159 |
| 3+2 | 1 | 3 265 € | - |
| 3+1 | 1 | 1 630 € | - |
| 2+1 | 1 | 983,70 € | - |
1 1
Très praticable à pied
80/100
Très bien adapté aux voitures
80/100
Transports en commun robustes
80/100
Plutôt praticable en vélo
40/100
Taxes foncières
| N° de parcelle | Évaluation totale | 1 347 147 € | |
| Évaluation du terrain | 722 552 € | Impôts annuels | 18 645 € (30,07 €/m²) |
| Évaluation des aménagements | 624 595 € | Année d’imposition | 2025 |
Taxes foncières
N° de parcelle
Évaluation du terrain
722 552 €
Évaluation des aménagements
624 595 €
Évaluation totale
1 347 147 €
Impôts annuels
18 645 € (30,07 €/m²)
Année d’imposition
2025
1 sur 20
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
645-649 N Cummings St
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.
