Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
8722 Ramsgate Ave Immeuble residentiel 12 lots 4 812 506 € (401 042 €/Lot) Taux de capitalisation 7 % Los Angeles, CA 90045



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- True 7.00% cap rate on current in-place income
- Desirable unit mix: 8 two-bedroom, 4 three-bedroom
- All major systems replaced or upgraded, no near-term capex
- Sub-10 GRM (9.95x) in prime Westchester pocket
- Comprehensive 2025 property-wide redevelopment
- 12 units on a rare double lot
Résumé analytique
*CALL FOR OFFERS! NOW TOURING!* 8716 and 8722 Ramsgate Avenue offer a rare Westside Los Angeles multifamily opportunity delivering a true 7.00% cap rate and sub-10 GRM (9.95x) on current in-place income—an exceptionally uncommon pricing profile for a fully rebuilt, turnkey asset in Westchester.
The property consists of 12 units across two side-by-side parcels on a double lot, comprehensively redeveloped in 2025, including four newly constructed units. The scope of work was extensive and property-wide, with all major building systems replaced or upgraded, including roof, windows, plumbing, sewer, electrical, HVAC, lighting, and fixtures. The result is a true no-capex acquisition with no deferred maintenance and no near-term capital exposure.
The exterior was fully redeveloped as part of the 2025 improvements, featuring new stucco and paint, updated railings and stair systems, modernized building elevations, and professionally designed drought-tolerant landscaping with paver hardscaping throughout the common areas. The property is situated on a quiet, residential, tree-lined Westchester street, reinforcing long-term tenant appeal and pride of ownership.
Unit interiors feature high-end finishes throughout, in-unit washers and dryers, and a highly desirable unit mix of eight two-bedroom units and four three-bedroom units. The execution and layout deliver durable, operationally simple, and immediately stabilized income supported by substantive improvements rather than cosmetic upgrades.
Located west of the 405, just off Manchester, the property benefits from sustained rental demand driven by proximity to Loyola Marymount University, the Playa Vista employment corridor, and Los Angeles International Airport. The site is also minutes from Playa del Rey and the Inglewood entertainment district anchored by SoFi Stadium, reinforcing deep and diverse renter demand.
In a Westside market where renovated assets of similar quality typically trade at materially lower yields, this offering stands apart by delivering meaningful day-one income without renovation risk, lease-up exposure, or speculative assumptions. The combination of exceptional pricing metrics, high-quality redevelopment, and a supply-constrained Westside location makes opportunities like this inherently scarce in today’s buyer-driven environment.
The property consists of 12 units across two side-by-side parcels on a double lot, comprehensively redeveloped in 2025, including four newly constructed units. The scope of work was extensive and property-wide, with all major building systems replaced or upgraded, including roof, windows, plumbing, sewer, electrical, HVAC, lighting, and fixtures. The result is a true no-capex acquisition with no deferred maintenance and no near-term capital exposure.
The exterior was fully redeveloped as part of the 2025 improvements, featuring new stucco and paint, updated railings and stair systems, modernized building elevations, and professionally designed drought-tolerant landscaping with paver hardscaping throughout the common areas. The property is situated on a quiet, residential, tree-lined Westchester street, reinforcing long-term tenant appeal and pride of ownership.
Unit interiors feature high-end finishes throughout, in-unit washers and dryers, and a highly desirable unit mix of eight two-bedroom units and four three-bedroom units. The execution and layout deliver durable, operationally simple, and immediately stabilized income supported by substantive improvements rather than cosmetic upgrades.
Located west of the 405, just off Manchester, the property benefits from sustained rental demand driven by proximity to Loyola Marymount University, the Playa Vista employment corridor, and Los Angeles International Airport. The site is also minutes from Playa del Rey and the Inglewood entertainment district anchored by SoFi Stadium, reinforcing deep and diverse renter demand.
In a Westside market where renovated assets of similar quality typically trade at materially lower yields, this offering stands apart by delivering meaningful day-one income without renovation risk, lease-up exposure, or speculative assumptions. The combination of exceptional pricing metrics, high-quality redevelopment, and a supply-constrained Westside location makes opportunities like this inherently scarce in today’s buyer-driven environment.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
483 455 €
|
495,61 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
14 503 €
|
14,87 €
|
| Revenu brut effectif |
468 952 €
|
480,74 €
|
| Taxes |
57 750 €
|
59,20 €
|
| Frais d’exploitation |
74 271 €
|
76,14 €
|
| Total des frais |
132 021 €
|
135,34 €
|
| Résultat net d’exploitation |
336 931 €
|
345,40 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 483 455 € |
| Annuel par m² | 495,61 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 14 503 € |
| Annuel par m² | 14,87 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 468 952 € |
| Annuel par m² | 480,74 € |
| Taxes | |
|---|---|
| Annuel | 57 750 € |
| Annuel par m² | 59,20 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 74 271 € |
| Annuel par m² | 76,14 € |
| Total des frais | |
|---|---|
| Annuel | 132 021 € |
| Annuel par m² | 135,34 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 336 931 € |
| Annuel par m² | 345,40 € |
Informations sur l’immeuble
| Prix | 4 812 506 € | Style d’appartement | Avec jardin |
| Prix par lot | 401 042 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,13 ha |
| Taux de capitalisation | 7 % | Surface de l’immeuble | 975 m² |
| Multiplicateur du loyer brut | 9.95 | Nb d’étages | 2 |
| Nb de lots | 12 | Année de construction/rénovation | 1951/2025 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,02/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LAR3 - LAR3 | ||
| Prix | 4 812 506 € |
| Prix par lot | 401 042 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7 % |
| Multiplicateur du loyer brut | 9.95 |
| Nb de lots | 12 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,13 ha |
| Surface de l’immeuble | 975 m² |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1951/2025 |
| Ratio de stationnement | 0,02/1 000 m² |
| Zonage | LAR3 - LAR3 |
Caractéristiques
Caractéristiques du lot
- Micro-ondes
- Raccord machine à laver/sèche-linge
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
Caractéristiques du site
- CVC contrôlé par l’occupant
- Sans tabac
- Services en ligne
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 8 | 3 040 € | 76 |
| 3+2 | 4 | 3 991 € | 93 |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
40/100
Taxes foncières
| N° de parcelle | Évaluation totale | 2 478 722 € | |
| Évaluation du terrain | 1 947 568 € | Impôts annuels | 57 750 € (59,20 €/m²) |
| Évaluation des aménagements | 531 155 € | Année d’imposition | 2025 |
Taxes foncières
N° de parcelle
Évaluation du terrain
1 947 568 €
Évaluation des aménagements
531 155 €
Évaluation totale
2 478 722 €
Impôts annuels
57 750 € (59,20 €/m²)
Année d’imposition
2025
1 sur 12
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
8722 Ramsgate 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.
