Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
814 W Redondo Beach Blvd Immeuble residentiel 10 lots 2 498 009 € (249 801 €/Lot) Taux de capitalisation 5,24 % Gardena, CA 90247



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 1986 Construction | Property is Not Subject to L.A. RSO – Defaults to AB 1482
- Unit Mix of (1) 2-Bedroom/2-Bathroom Unit & (9) 2-Bedroom/1-Bathroom Units
- Each Unit Contains Individual Hot Water Heaters & Air Conditioning | Gated Building w/ Newer Windows & Concrete Parking Lot w/ 20 Parking Spaces
- Attractive Assumable Loan of Approximately $1,472,000 at 3.57% Fixed Until May 2032 | Large 16,926-SF Lot
- Large Lot & Ample Parking Area Present Desirable Opportunity to Add Up to 8 ADUs | Three Storage Units and 2 Garages - Generate Additional Income
- 5.24% Cap Rate & 11.99 GRM | 6.38% Pro-Forma Cap Rate & 10.01 Pro-Forma GRM
Résumé analytique
ASSET
10-unit apartment located in Gardena built in 1986. Property is not subject to L.A. City Rent Stabilization Ordinance – defaults to AB 1482. Situated on a large 16,926-SF lot, the property is comprised of (1) 2-bedroom/2-bathroom unit and (9) 2-bedroom/1-bathroom units. Each unit contains individual hot water heaters and air conditioners.
The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property. Furthermore, the property is gated and features newer windows, an on-site laundry facility, 3 storage units, 2 garages, and 18 surface parking spaces.
LOCATION
814 W. Redondo Beach Boulevard is located in a desirable pocket of Gardena, just a few blocks from Gardena Plaza, Tokyo Central Market, Hustler Casino and Memorial Hospital of Gardena. The asset is conveniently located to the many retail shops, restaurants, entertainment, and shopping centers of the area.
FINANCIALS
814 W. Redondo Beach Boulevard has a desirable assumable loan of approximately $1,472,000 remaining which is fixed at 3.57% until May 2032. This 9,200-SF apartment presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.24% and current GRM of 11.99 and a pro-forma cap rate of 6.38% and pro-forma GRM of 10.01.
*Loan amount and terms for assumable note are subject to change. Buyer to verify. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
10-unit apartment located in Gardena built in 1986. Property is not subject to L.A. City Rent Stabilization Ordinance – defaults to AB 1482. Situated on a large 16,926-SF lot, the property is comprised of (1) 2-bedroom/2-bathroom unit and (9) 2-bedroom/1-bathroom units. Each unit contains individual hot water heaters and air conditioners.
The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property. Furthermore, the property is gated and features newer windows, an on-site laundry facility, 3 storage units, 2 garages, and 18 surface parking spaces.
LOCATION
814 W. Redondo Beach Boulevard is located in a desirable pocket of Gardena, just a few blocks from Gardena Plaza, Tokyo Central Market, Hustler Casino and Memorial Hospital of Gardena. The asset is conveniently located to the many retail shops, restaurants, entertainment, and shopping centers of the area.
FINANCIALS
814 W. Redondo Beach Boulevard has a desirable assumable loan of approximately $1,472,000 remaining which is fixed at 3.57% until May 2032. This 9,200-SF apartment presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.24% and current GRM of 11.99 and a pro-forma cap rate of 6.38% and pro-forma GRM of 10.01.
*Loan amount and terms for assumable note are subject to change. Buyer to verify. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
208 311 €
|
243,72 €
|
| Autres revenus |
6 699 €
|
7,84 €
|
| Perte due à la vacance |
6 450 €
|
7,55 €
|
| Revenu brut effectif |
208 560 €
|
244,01 €
|
| Taxes |
31 225 €
|
36,53 €
|
| Frais d’exploitation |
46 563 €
|
54,48 €
|
| Total des frais |
77 788 €
|
91,01 €
|
| Résultat net d’exploitation |
130 772 €
|
153,00 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 208 311 € |
| Annuel par m² | 243,72 € |
| Autres revenus | |
|---|---|
| Annuel | 6 699 € |
| Annuel par m² | 7,84 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 450 € |
| Annuel par m² | 7,55 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 208 560 € |
| Annuel par m² | 244,01 € |
| Taxes | |
|---|---|
| Annuel | 31 225 € |
| Annuel par m² | 36,53 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 46 563 € |
| Annuel par m² | 54,48 € |
| Total des frais | |
|---|---|
| Annuel | 77 788 € |
| Annuel par m² | 91,01 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 130 772 € |
| Annuel par m² | 153,00 € |
Informations sur l’immeuble
| Prix | 2 498 009 € | Style d’appartement | De faible hauteur |
| Prix par lot | 249 801 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,16 ha |
| Taux de capitalisation | 5,24 % | Surface de l’immeuble | 855 m² |
| Multiplicateur du loyer brut | 11.99 | Occupation moyenne | 100% |
| Nb de lots | 10 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1986 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,2/1 000 m² |
| Zonage | LARD6 | ||
| Prix | 2 498 009 € |
| Prix par lot | 249 801 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,24 % |
| Multiplicateur du loyer brut | 11.99 |
| Nb de lots | 10 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,16 ha |
| Surface de l’immeuble | 855 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1986 |
| Ratio de stationnement | 0,2/1 000 m² |
| Zonage | LARD6 |
Caractéristiques
Caractéristiques du lot
- Climatisation
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 9 | 1 767 € | - |
| 2+2 | 1 | 1 805 € | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Some public transit
50/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 6120-007-047 | Évaluation totale | 1 243 124 € |
| Évaluation du terrain | 867 045 € | Impôts annuels | 31 225 € (36,53 €/m²) |
| Évaluation des aménagements | 376 078 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
6120-007-047
Évaluation du terrain
867 045 €
Évaluation des aménagements
376 078 €
Évaluation totale
1 243 124 €
Impôts annuels
31 225 € (36,53 €/m²)
Année d’imposition
2025
1 sur 16
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
814 W Redondo Beach 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.
