
Remodeled Duplex w/ 3 New ADU's | 8313 Kittyhawk Ave
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.
Remodeled Duplex w/ 3 New ADU's 8313 Kittyhawk Ave Immeuble residentiel 5 lots 2 537 413 € (507 483 €/Lot) Taux de capitalisation 5,48 % Los Angeles, CA 90045



INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Fully Turnkey Property in Desirable Location.
- 2 out of the 5 units Delivered Vacant at COE.
- Brand New Construction - 2 Rear ADU's - Not Subject to RSO.
RÉSUMÉ ANALYTIQUE
This stunningly remodeled and expanded duplex with an ADU, plus two newly constructed ADUs, is located in the highly sought-after neighborhood of Westchester.
The property spans 4,281sf and consists of five units in total. These include Two 2-bed, 2-bath units in the front/back, a 1-bed, 1-bath front ADU, and Two more brand new, two-story ADUs in the rear, each just completed in 2025. Every aspect of the property has been thoughtfully updated, featuring high-end finishes and modern systems, making for an ideal owner user or investment opportunity as these units rent themselves.
Each unit showcases a spacious, open-concept layout that is bright and airy, with luxury vinyl plank flooring, dual-pane windows, recessed lighting, and central air and heat. The kitchens are a highlight, offering European-style cabinetry, Calacatta quartz islands, stainless steel appliances, custom tile backsplashes, and sleek, modern finishes. The bathrooms are equally impressive, with large vanities, walk-in showers with large-format porcelain tiles, and elegant gold fixtures throughout. The spacious bedrooms are filled with natural light and feature vaulted ceilings, ample storage, and laundry cabinets in every unit.
The two newly built ADUs in the rear each measure 1,078 square feet and have a townhouse-style layout. Upstairs, you’ll find two master bedrooms, each with its own full-sized bathroom featuring walk-in showers, LED-lit mirrors, modern one-piece toilets, and more gold accents. The first floor offers a guest half-bath and a professionally designed kitchen with an island that flows into the living area. Sliding doors lead out to a private backyard, perfect for outdoor enjoyment and added privacy.
The property sits on a generous 6,842sf lot, zoned R2, with an impeccably landscaped front yard featuring artificial grass, lemon trees, and a concrete walkway. A new vinyl fence ensures privacy for the owner’s unit. Additional features all updated electrical, copper plumbing, new sewer lines, tankless water heaters, & an extended shared driveway.
Located in a prime Westchester area, this property offers high rental demand being close to Silicon Beach, Playa Vista, Marina Del Rey, Inglewood, LMU, LAX, and the 405 freeway, with a variety of shops and restaurants just minutes away. This is a truly special opportunity!
The property spans 4,281sf and consists of five units in total. These include Two 2-bed, 2-bath units in the front/back, a 1-bed, 1-bath front ADU, and Two more brand new, two-story ADUs in the rear, each just completed in 2025. Every aspect of the property has been thoughtfully updated, featuring high-end finishes and modern systems, making for an ideal owner user or investment opportunity as these units rent themselves.
Each unit showcases a spacious, open-concept layout that is bright and airy, with luxury vinyl plank flooring, dual-pane windows, recessed lighting, and central air and heat. The kitchens are a highlight, offering European-style cabinetry, Calacatta quartz islands, stainless steel appliances, custom tile backsplashes, and sleek, modern finishes. The bathrooms are equally impressive, with large vanities, walk-in showers with large-format porcelain tiles, and elegant gold fixtures throughout. The spacious bedrooms are filled with natural light and feature vaulted ceilings, ample storage, and laundry cabinets in every unit.
The two newly built ADUs in the rear each measure 1,078 square feet and have a townhouse-style layout. Upstairs, you’ll find two master bedrooms, each with its own full-sized bathroom featuring walk-in showers, LED-lit mirrors, modern one-piece toilets, and more gold accents. The first floor offers a guest half-bath and a professionally designed kitchen with an island that flows into the living area. Sliding doors lead out to a private backyard, perfect for outdoor enjoyment and added privacy.
The property sits on a generous 6,842sf lot, zoned R2, with an impeccably landscaped front yard featuring artificial grass, lemon trees, and a concrete walkway. A new vinyl fence ensures privacy for the owner’s unit. Additional features all updated electrical, copper plumbing, new sewer lines, tankless water heaters, & an extended shared driveway.
Located in a prime Westchester area, this property offers high rental demand being close to Silicon Beach, Playa Vista, Marina Del Rey, Inglewood, LMU, LAX, and the 405 freeway, with a variety of shops and restaurants just minutes away. This is a truly special opportunity!
BILAN FINANCIER (RÉEL - 2025) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
187 944 €
![]() |
472,55 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
3 759 €
![]() |
9,45 €
![]() |
Revenu brut effectif |
184 185 €
![]() |
463,10 €
![]() |
Taxes |
-
![]() |
-
![]() |
Frais d’exploitation |
-
![]() |
-
![]() |
Total des frais |
45 218 €
![]() |
113,69 €
![]() |
Résultat net d’exploitation |
138 967 €
![]() |
349,41 €
![]() |
BILAN FINANCIER (RÉEL - 2025)
Revenu de location brut | |
---|---|
Annuel | 187 944 € |
Annuel par m² | 472,55 € |
Autres revenus | |
---|---|
Annuel | - |
Annuel par m² | - |
Perte due à la vacance | |
---|---|
Annuel | 3 759 € |
Annuel par m² | 9,45 € |
Revenu brut effectif | |
---|---|
Annuel | 184 185 € |
Annuel par m² | 463,10 € |
Taxes | |
---|---|
Annuel | - |
Annuel par m² | - |
Frais d’exploitation | |
---|---|
Annuel | - |
Annuel par m² | - |
Total des frais | |
---|---|
Annuel | 45 218 € |
Annuel par m² | 113,69 € |
Résultat net d’exploitation | |
---|---|
Annuel | 138 967 € |
Annuel par m² | 349,41 € |
INFORMATIONS SUR L’IMMEUBLE
Prix | 2 537 413 € | Sous-type de bien | Appartement |
Prix par lot | 507 483 € | Style d’appartement | Maison unifamiliale |
Type de vente | Investissement | Classe d’immeuble | B |
Taux de capitalisation | 5,48 % | Surface du lot | 0,06 ha |
Condition de vente | 1031 Exchange | Surface de l’immeuble | 398 m² |
Multiplicateur du loyer brut | 13.5 | Occupation moyenne | 60% |
Nb de lots | 5 | Nb d’étages | 2 |
Type de bien | Immeuble residentiel | Année de construction/rénovation | 1944/2025 |
Zonage | R2 - LA-R2 |
Prix | 2 537 413 € |
Prix par lot | 507 483 € |
Type de vente | Investissement |
Taux de capitalisation | 5,48 % |
Condition de vente | 1031 Exchange |
Multiplicateur du loyer brut | 13.5 |
Nb de lots | 5 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | Maison unifamiliale |
Classe d’immeuble | B |
Surface du lot | 0,06 ha |
Surface de l’immeuble | 398 m² |
Occupation moyenne | 60% |
Nb d’étages | 2 |
Année de construction/rénovation | 1944/2025 |
Zonage | R2 - LA-R2 |
CARACTÉRISTIQUES
- Détecteur de fumée
CARACTÉRISTIQUES DU LOT
- Climatisation
- Lave-vaisselle
- Micro-ondes
- Raccord machine à laver/sèche-linge
- Chauffage
- Ventilateurs de plafond
- Sols carrelés
- Cuisine
- Réfrigérateur
- Pelouse
- Sol en vinyle
CARACTÉRISTIQUES DU SITE
- Terrain clôturé
- Laverie
- Cuisinière à gaz
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
2+2 | 1 | 3 150 € | 74 |
2+2 | 1 | 3 019 € | 88 |
1+1 | 1 | 2 275 € | 35 |
2+2.5 | 1 | 3 675 € | 100 |
2+2.5 | 1 | 3 675 € | 100 |
1 of 1
Walk Score®
Très praticable à pied (75)
1 de 30
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

Remodeled Duplex w/ 3 New ADU's | 8313 Kittyhawk 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.