Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
5 UNITS - 7.72 GRM & 7.97% CAP 837 W 85th St Immeuble residentiel 5 lots 882 587 € (176 517 €/Lot) Taux de capitalisation 7,97 % Los Angeles, CA 90044



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Balanced unit mix of one 4-bedroom/2-bathroomtwo 2-bedroom/1-bath units and two 1-bedroom/1-bath unit.
- Newer exterior paint, newer roof (2023), new vinyl windows, owner owed laundry equipment and common area laundry room.
- Separately metered for gas and electricity, allowing for efficient utility management and improved operating expense control.
- Three out of five units have been recently renovated, providing a turnkey investment profile.
- On-site parking, a valuable amenity in a dense Los Angeles submarket that supports tenant retention.
- Strong rental demand market, supported by a dense residential population and long-term housing fundamental.
Résumé analytique
BRC Advisors is please to offer 837 W. 85th Street, a fully occupied five-unit multifamily investment property located in Los Angeles, California 90044. The property offers an attractive and diversified unit mix consisting of one four-bedroom, two-bathroom single-family residence, two two-bedroom, one-bathroom units, and two one-bedroom,
one-bathroom units. Offered at $1,025,000, the property represents a stable, income-producing investment opportunity with an attractive 7.72 gross rent multiplier and a 7.97% capitalization rate. The property is currently fully occupied, providing an investor with immediate and consistent rental income from the date of acquisition. The improvements total approximately 3,896 rentable square feet and are situated on an approximately 5,003-square-foot lot. The property also provides ample on-site parking for residents. Recent capital improvements include the installation of a new roof in 2023, and three of the five units have been remodeled. The property has also received its required SB 721 balcony and exterior elevated-element clearance, reducing near term capital exposure for a new owner. With its strong current cash flow, favorable unit mix, recent improvements, and full occupancy, 837 W. 85th Street offers investors a compelling opportunity to acquire a stabilized multifamily asset at an attractive basis in the Los Angeles market.
PLEASE NOTE THE FOLLOWING: 1) DO NOT DISTURB THE TENANTS 2) Interior Inspection/Books & Records Granted with an Accepted Offer. 3) Submit Proof of Funds with Offer. Broker/agent do not guarantee the accuracy of the square footage, lot size, development potential, or any other information concerning the conditions or features of the property provided by the Seller or obtained from public records or other sources. Buyer is advised to independently verify and complete own due diligence to verify accuracy of all information through physical and personal inspections and with appropriate professionals.
one-bathroom units. Offered at $1,025,000, the property represents a stable, income-producing investment opportunity with an attractive 7.72 gross rent multiplier and a 7.97% capitalization rate. The property is currently fully occupied, providing an investor with immediate and consistent rental income from the date of acquisition. The improvements total approximately 3,896 rentable square feet and are situated on an approximately 5,003-square-foot lot. The property also provides ample on-site parking for residents. Recent capital improvements include the installation of a new roof in 2023, and three of the five units have been remodeled. The property has also received its required SB 721 balcony and exterior elevated-element clearance, reducing near term capital exposure for a new owner. With its strong current cash flow, favorable unit mix, recent improvements, and full occupancy, 837 W. 85th Street offers investors a compelling opportunity to acquire a stabilized multifamily asset at an attractive basis in the Los Angeles market.
PLEASE NOTE THE FOLLOWING: 1) DO NOT DISTURB THE TENANTS 2) Interior Inspection/Books & Records Granted with an Accepted Offer. 3) Submit Proof of Funds with Offer. Broker/agent do not guarantee the accuracy of the square footage, lot size, development potential, or any other information concerning the conditions or features of the property provided by the Seller or obtained from public records or other sources. Buyer is advised to independently verify and complete own due diligence to verify accuracy of all information through physical and personal inspections and with appropriate professionals.
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
114 421 €
|
316,12 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
5 721 €
|
15,81 €
|
| Revenu brut effectif |
108 700 €
|
300,32 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
38 241 €
|
105,65 €
|
| Résultat net d’exploitation |
70 460 €
|
194,67 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 114 421 € |
| Annuel par m² | 316,12 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 5 721 € |
| Annuel par m² | 15,81 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 108 700 € |
| Annuel par m² | 300,32 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 38 241 € |
| Annuel par m² | 105,65 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 70 460 € |
| Annuel par m² | 194,67 € |
Informations sur l’immeuble
| Prix | 882 587 € | Style d’appartement | De faible hauteur |
| Prix par lot | 176 517 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,08 ha |
| Taux de capitalisation | 7,97 % | Surface de l’immeuble | 362 m² |
| Multiplicateur du loyer brut | 7.72 | Nb d’étages | 2 |
| Nb de lots | 5 | Année de construction | 1986 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,12/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LAR4 | ||
| Prix | 882 587 € |
| Prix par lot | 176 517 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7,97 % |
| Multiplicateur du loyer brut | 7.72 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,08 ha |
| Surface de l’immeuble | 362 m² |
| Nb d’étages | 2 |
| Année de construction | 1986 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zonage | LAR4 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 2 | 1 668 € | - |
| 2+1 | 2 | 1 322 € | - |
| 4+2 | 1 | 3 558 € | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Bons transports en commun
70/100
Plutôt praticable en vélo
40/100
Taxes foncières
| N° de parcelle | Évaluation des aménagements | 229 854 € | |
| Évaluation du terrain | 537 176 € | Évaluation totale | 767 030 € |
Taxes foncières
N° de parcelle
Évaluation du terrain
537 176 €
Évaluation des aménagements
229 854 €
Évaluation totale
767 030 €
1 sur 12
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
5 UNITS - 7.72 GRM & 7.97% CAP | 837 W 85th 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.
