Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
694 S Burlington Ave Immeuble residentiel 32 lots 3 417 258 € (106 789 €/Lot) Taux de capitalisation 7,44 % Los Angeles, CA 90057



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- $3.9M for a 32-unit mixed-use asset in Pico Union, priced at only $121,875/unit and approximately $128.63/SF on a massive 30,319 SF building.
- Major upside with projected market income of $839,606/year, pushing the asset to a 14.79% market cap and 4.65 market GRM.
- Immediate value-add opportunity with 56% rental upside, plus vacant studio units that can be leased right away to boost income.
- Strong in-place income with a 7.44% current cap rate, 7.25 GRM, and over $290,000 current NOI.
- Rare mixed-use income stream with 26 residential units and 6 retail spaces, creating diversified cash flow from both apartment and commercial tenants.
Résumé analytique
694 S Burlington Ave is a 32-unit mixed-use building located in the Pico Union neighborhood of Los Angeles. This massive 30,319 SF asset is offered at only $121,875/unit and approximately $129/SF, creating a rare opportunity to acquire significant scale at an attractive basis near Downtown LA. The property is currently operating at a strong 7.44% CAP and 7.25 GRM, with over $290,000 in current NOI and more than 56% rental upside remaining.
The property is comprised of 26 apartment units and 6 commercial spaces, consisting of (13) 1Bed+1Bath units, (13) Studio+1Bath units, and multiple ground-floor retail/commercial tenants. Current scheduled income is approximately $533,762 annually, with market scheduled income projected at approximately $839,606 annually once stabilized. At market rents, the property projects to a 14.79% CAP and 4.65 GRM, offering an investor a clear path to substantial future income growth.
694 S Burlington Ave is individually metered for gas and electric, helping reduce utility exposure and improve operating efficiency. Currently, two studio units are being delivered vacant, allowing a buyer to immediately renovate, lease at market rents, and capture upside right away. The building also benefits from diversified income through both residential and retail tenancy, reducing reliance on one income source.
The property is conveniently located in Pico Union, just minutes from Downtown Los Angeles, Koreatown, Westlake, and the 10 and 110 freeways. With strong surrounding renter demand, nearby employment centers, public transit, shops, restaurants, and everyday amenities, 694 S Burlington Ave offers investors a rare combination of scale, cash flow, location, and major long-term upside.
The property is comprised of 26 apartment units and 6 commercial spaces, consisting of (13) 1Bed+1Bath units, (13) Studio+1Bath units, and multiple ground-floor retail/commercial tenants. Current scheduled income is approximately $533,762 annually, with market scheduled income projected at approximately $839,606 annually once stabilized. At market rents, the property projects to a 14.79% CAP and 4.65 GRM, offering an investor a clear path to substantial future income growth.
694 S Burlington Ave is individually metered for gas and electric, helping reduce utility exposure and improve operating efficiency. Currently, two studio units are being delivered vacant, allowing a buyer to immediately renovate, lease at market rents, and capture upside right away. The building also benefits from diversified income through both residential and retail tenancy, reducing reliance on one income source.
The property is conveniently located in Pico Union, just minutes from Downtown Los Angeles, Koreatown, Westlake, and the 10 and 110 freeways. With strong surrounding renter demand, nearby employment centers, public transit, shops, restaurants, and everyday amenities, 694 S Burlington Ave offers investors a rare combination of scale, cash flow, location, and major long-term upside.
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 3 417 258 € | Style d’appartement | De faible hauteur |
| Prix par lot | 106 789 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,1 ha |
| Taux de capitalisation | 7,44 % | Surface de l’immeuble | 2 817 m² |
| Multiplicateur du loyer brut | 7.25 | Occupation moyenne | 96% |
| Nb de lots | 32 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1913 |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Zonage | C2, Los Angeles - Mixed Use - Apartments & Retail | ||
| Prix | 3 417 258 € |
| Prix par lot | 106 789 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7,44 % |
| Multiplicateur du loyer brut | 7.25 |
| Nb de lots | 32 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,1 ha |
| Surface de l’immeuble | 2 817 m² |
| Occupation moyenne | 96% |
| Nb d’étages | 3 |
| Année de construction | 1913 |
| Zone de développement économique [USA] |
Oui |
| Zonage | C2, Los Angeles - Mixed Use - Apartments & Retail |
Caractéristiques
Caractéristiques du lot
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
Caractéristiques du site
- Accès 24 h/24
- CVC contrôlé par l’occupant
- Commerces sur place
- Sans tabac
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 13 | 1 034 € | 37 |
| 1+1 | 13 | 1 136 € | 42 |
1 1
Exceptionnellement praticable à pied
90/100
Moyennement adapté aux voitures
70/100
Transports en commun exceptionnels
100/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 5142-011-013 | Évaluation totale | 2 760 200 € |
| Évaluation du terrain | 494 925 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 2 265 275 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5142-011-013
Évaluation du terrain
494 925 €
Évaluation des aménagements
2 265 275 €
Évaluation totale
2 760 200 €
Impôts annuels
-1 € (0,00 €/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
694 S Burlington 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.

