Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
924 W 82nd St Immeuble residentiel 4 lots 831 830 € (207 957 €/Lot) Taux de capitalisation 5,90 % Los Angeles, CA 90044



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Four Single-Story Units on a Large 9,299-SF Lot | Residential Asset - Perfect Owner-User Opportunity
- Rare LAR3 TOC Tier 3 Zoning – Build Up to 20 Units* | Located in the Rapidly Gentrifying & Revitalized Neighborhood of Los Angeles
- Located 3 Miles from SoFi Stadium, Youtube Theatre, The Forum & Intuit Dome (NBA Clippers Arena) | Qualifies for Residential Financing
- 5.90% Current Cap Rate & 11.34 Current GRM | 8.68% Pro-Forma Cap Rate & 8.55 Pro-Forma GRM
- Unit Mix of (Two) 4-Bedroom/2-Bathroom Units and (Two) 1-Bedroom/1-Bathroom Units | Tremendous Value-Add Opportunity
- TOC Tier 3 High Density Bonus Allowance with No Subterranean Parking Required & Only 0.5 Parking Spaces Per Unit
RÉSUMÉ ANALYTIQUE
ASSET
4 single-story units on a large 9,299-SF lot.
The property is comprised of (two) 4-bedroom/2-bathroom units and (two) 1-bedroom/1-bathroom units. The property is residential asset which presents a desirable owner-user opportunity.
The asset is situated in LAR3 zoning with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 20 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,990-SF fourplex is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 8.68% pro-forma cap rate and 8.55 pro-forma GRM, 924 W. 82nd Street has rents which are +/- 33% below market. The asset also contains stable in-place rents with a current cap rate of 5.90% and current GRM of 11.34. Furthermore, the property qualifies for residential financing.
*Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property. Please do not disturb tenants.
4 single-story units on a large 9,299-SF lot.
The property is comprised of (two) 4-bedroom/2-bathroom units and (two) 1-bedroom/1-bathroom units. The property is residential asset which presents a desirable owner-user opportunity.
The asset is situated in LAR3 zoning with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 20 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,990-SF fourplex is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 8.68% pro-forma cap rate and 8.55 pro-forma GRM, 924 W. 82nd Street has rents which are +/- 33% below market. The asset also contains stable in-place rents with a current cap rate of 5.90% and current GRM of 11.34. Furthermore, the property qualifies for residential financing.
*Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property. Please do not disturb tenants.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
73 380 €
|
197,96 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
2 202 €
|
5,94 €
|
| Revenu brut effectif |
71 179 €
|
192,02 €
|
| Taxes |
10 397 €
|
28,05 €
|
| Frais d’exploitation |
11 713 €
|
31,60 €
|
| Total des frais |
22 110 €
|
59,65 €
|
| Résultat net d’exploitation |
49 068 €
|
132,37 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 73 380 € |
| Annuel par m² | 197,96 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 202 € |
| Annuel par m² | 5,94 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 71 179 € |
| Annuel par m² | 192,02 € |
| Taxes | |
|---|---|
| Annuel | 10 397 € |
| Annuel par m² | 28,05 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 11 713 € |
| Annuel par m² | 31,60 € |
| Total des frais | |
|---|---|
| Annuel | 22 110 € |
| Annuel par m² | 59,65 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 49 068 € |
| Annuel par m² | 132,37 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 831 830 € | Sous-type de bien | Appartement |
| Prix par lot | 207 957 € | Style d’appartement | Avec jardin |
| Type de vente | Investissement | Surface du lot | 0,09 ha |
| Taux de capitalisation | 5,90 % | Surface de l’immeuble | 371 m² |
| Multiplicateur du loyer brut | 11.34 | Occupation moyenne | 100% |
| Nb de lots | 4 | Nb d’étages | 1 |
| Type de bien | Immeuble residentiel | Année de construction | 1923 |
| Zonage | LAR3 - TOC Tier 3 | ||
| Prix | 831 830 € |
| Prix par lot | 207 957 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,90 % |
| Multiplicateur du loyer brut | 11.34 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Surface du lot | 0,09 ha |
| Surface de l’immeuble | 371 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 1 |
| Année de construction | 1923 |
| Zonage | LAR3 - TOC Tier 3 |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 4+2 | 2 | 2 316 € | - |
| 1+1 | 2 | 741,32 € | - |
1 1
Walk Score®
Très praticable à pied (73)
TAXES FONCIÈRES
| Numéro de parcelle | 6032-008-010 | Évaluation totale | 686 561 € (2025) |
| Évaluation du terrain | 549 250 € (2025) | Impôts annuels | 10 397 € (28,05 €/m²) |
| Évaluation des aménagements | 137 311 € (2025) | Année d’imposition | 2024 |
TAXES FONCIÈRES
Numéro de parcelle
6032-008-010
Évaluation du terrain
549 250 € (2025)
Évaluation des aménagements
137 311 € (2025)
Évaluation totale
686 561 € (2025)
Impôts annuels
10 397 € (28,05 €/m²)
Année d’imposition
2024
1 sur 15
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
924 W 82nd 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.
