Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Ridgewood Apartments 729-733 W Foothill Blvd Immeuble residentiel 32 lots 6 546 488 € (204 578 €/Lot) Taux de capitalisation 5,03 % Monrovia, CA 91016



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Superbly Maintained 32-Unit Asset Featuring Consistent High Occupancy Levels Located in the Desirable City of Monrovia North of the 210 Freeway
- Attractive 6.78% Cash on Cash Return with Current Income, 9.58% Return with Pro Forma Income with Loan Assumption
- ±20,160 SF Pride of Ownership Asset Situated on ±44,854 SF Lot
- Favorable Debt to Assume | 2.95% Interest Only Payments until November 2030 Allows a New Investor to Cash Flow Over 6% Year-1
- Currently 5.03% Cap Rate on Current Income, 6.55% Cap Rate at Market Rents
- Unit Mix Features One & Two-Bedroom Floor Plans | Average Unit Size of ±633 SF
Résumé analytique
CBRE proudly presents Ridgewood Apartments, a pristinely maintained 32-unit asset located at 729 W Foothill Boulevard in Monrovia, California. Situated North of the 210 Freeway, this pride-of-ownership property benefits from a supply-constrained submarket, excellent schools, and consistent high occupancy levels. Monrovia’s growing population and the property’s historical stability make this is an ideal investment choice for steady rental income and long-term appreciation.
The Ridgewood Apartments is a 32-unit property originally built in 1958, featuring a total building size of ±20,160 SF situated on a ±44,854 SF lot (±1.03 Acres). The property features an excellent unit mix of one and two-bedroom units averaging 633 SF. Meticulously cared for, the asset features a communal laundry facility, mature lush landscaping with a courtyard, and ample carport and surface parking. Most units have been upgraded with vinyl plank flooring, stainless steel appliances, and wall AC/heating.
This opportunity features favorable debt to assume at a 2.95% interest-only rate until November 2030. This rare financing allows a new investor to realize a 6.78% Cash-on-Cash return on current income, with the potential to reach a 10.03% return on pro forma income. The property currently operates at a 5.03% Cap Rate, with a clear path to a 6.55% Cap Rate at market rents.
The city of Monrovia is ideally located within Southern California offering easy access to the 210, 605, 134, 10 and 5 freeways connecting to all of Los Angeles County, Ventura County, San Bernardino and beyond. Its location offers convenient access to neighboring cities within the San Gabriel Valley. Significant local landmarks within a 20- mile radius include: Santa Anita Park, Los Angeles County Arboretum, The Huntington Library, City of Hope Hospital, The Rose Bowl, Dodger Stadium, Crypto.com Arena, Griffith Observatory, Los Angeles Zoo, Hollywood Walk of Fame, Hollywood Bowl, Universal Studios and more.
Ridgewood Apartments in the city of Monrovia is a premier income-producing asset with a compelling 16% rental upside, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors alike.
The Ridgewood Apartments is a 32-unit property originally built in 1958, featuring a total building size of ±20,160 SF situated on a ±44,854 SF lot (±1.03 Acres). The property features an excellent unit mix of one and two-bedroom units averaging 633 SF. Meticulously cared for, the asset features a communal laundry facility, mature lush landscaping with a courtyard, and ample carport and surface parking. Most units have been upgraded with vinyl plank flooring, stainless steel appliances, and wall AC/heating.
This opportunity features favorable debt to assume at a 2.95% interest-only rate until November 2030. This rare financing allows a new investor to realize a 6.78% Cash-on-Cash return on current income, with the potential to reach a 10.03% return on pro forma income. The property currently operates at a 5.03% Cap Rate, with a clear path to a 6.55% Cap Rate at market rents.
The city of Monrovia is ideally located within Southern California offering easy access to the 210, 605, 134, 10 and 5 freeways connecting to all of Los Angeles County, Ventura County, San Bernardino and beyond. Its location offers convenient access to neighboring cities within the San Gabriel Valley. Significant local landmarks within a 20- mile radius include: Santa Anita Park, Los Angeles County Arboretum, The Huntington Library, City of Hope Hospital, The Rose Bowl, Dodger Stadium, Crypto.com Arena, Griffith Observatory, Los Angeles Zoo, Hollywood Walk of Fame, Hollywood Bowl, Universal Studios and more.
Ridgewood Apartments in the city of Monrovia is a premier income-producing asset with a compelling 16% rental upside, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors alike.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
609 650 €
|
325,51 €
|
| Autres revenus |
5 266 €
|
2,81 €
|
| Perte due à la vacance |
18 447 €
|
9,85 €
|
| Revenu brut effectif |
596 469 €
|
318,47 €
|
| Taxes |
92 919 €
|
49,61 €
|
| Frais d’exploitation |
173 994 €
|
92,90 €
|
| Total des frais |
266 912 €
|
142,51 €
|
| Résultat net d’exploitation |
329 557 €
|
175,96 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 609 650 € |
| Annuel par m² | 325,51 € |
| Autres revenus | |
|---|---|
| Annuel | 5 266 € |
| Annuel par m² | 2,81 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 18 447 € |
| Annuel par m² | 9,85 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 596 469 € |
| Annuel par m² | 318,47 € |
| Taxes | |
|---|---|
| Annuel | 92 919 € |
| Annuel par m² | 49,61 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 173 994 € |
| Annuel par m² | 92,90 € |
| Total des frais | |
|---|---|
| Annuel | 266 912 € |
| Annuel par m² | 142,51 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 329 557 € |
| Annuel par m² | 175,96 € |
Informations sur l’immeuble
| Prix | 6 546 488 € | Style d’appartement | Avec jardin |
| Prix par lot | 204 578 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,42 ha |
| Taux de capitalisation | 5,03 % | Surface de l’immeuble | 1 873 m² |
| Multiplicateur du loyer brut | 10.65 | Nb d’étages | 2 |
| Nb de lots | 32 | Année de construction | 1958 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,17/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | RH, Monrovia | ||
| Prix | 6 546 488 € |
| Prix par lot | 204 578 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,03 % |
| Multiplicateur du loyer brut | 10.65 |
| Nb de lots | 32 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,42 ha |
| Surface de l’immeuble | 1 873 m² |
| Nb d’étages | 2 |
| Année de construction | 1958 |
| Ratio de stationnement | 0,17/1 000 m² |
| Zonage | RH, Monrovia |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Broyeur d’ordures
- Cuisinière
- Baignoire/Douche
- Terrasse
- Patio
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- CVC contrôlé par l’occupant
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 25 | 1 527 € | 56 |
| 2+1 | 7 | 1 656 € | 70 |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
20/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 8504-019-038 | Évaluation totale | 2 044 289 € |
| Évaluation du terrain | 876 122 € | Impôts annuels | 92 919 € (49,61 €/m²) |
| Évaluation des aménagements | 1 168 167 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
8504-019-038
Évaluation du terrain
876 122 €
Évaluation des aménagements
1 168 167 €
Évaluation totale
2 044 289 €
Impôts annuels
92 919 € (49,61 €/m²)
Année d’imposition
2025
1 sur 43
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Ridgewood Apartments | 729-733 W Foothill Blvd
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.
