Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
9526 Firth Blvd Immeuble residentiel 9 lots 1 143 303 € (127 034 €/Lot) Taux de capitalisation 6 % Los Angeles, CA 90002



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 9-Unit Apartment on a Large 9,999-SF Lot | 6.00% Current Cap Rate & 9.92 Current GRM
- Unit Mix of (One) 4-Bedroom/2-Bathroom House, (Four) 2-Bedroom/1-Bathroom Units & (Four) 1-Bedroom/1-Bathroom Units
- Located 5 Miles from SoFi Stadium & Intuit Dome (NBA Clippers Arena) & Approximately 5.5 Miles from Downtown Los Angeles & USC
- 11.85% Pro-Forma Cap Rate & 6.20 Pro-Forma GRM | Rare LAR3 TOC Tier 3 Zoning – Build Up to 22 Units*
- Tremendous Value-Add Opportunity | Approximately 56% in Rental Upside | Offered at $147,222 Per Unit & $226 Per SF
- TOC Tier 3 High Density Bonus Allowance with No Subterranean Parking Required & Only 0.5 Parking Spaces Per Unit
Résumé analytique
ASSET
9-unit apartment located in Los Angeles. The property is comprised of (one) 4-bedroom/2-bathroom house and (four) 2-bedroom/1-bathroom units and (four) 1-bedroom/1-bathroom units.Situated on a large 9,999-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 22 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 22 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 5,874-SF apartment is located approximately 5 miles from SoFi Stadium and Intuit Dome (NBA Clippers Arena) and approximately 5.5 miles from Downtown Los Angeles and the University of Southern California (USC). The asset is located just a few blocks from Century Boulevard and Central Avenue, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 11.85% pro-forma cap rate and 6.20 pro-forma GRM, 9526 Firth Avenue has rents which are +/- 60% below market. The asset also contains stable in-place rents with a current cap rate of 6.00% and current GRM of 9.92. The property is being offered at $147,222 per unit and $226 per square foot.
*Please do not disturb tenants. 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.
9-unit apartment located in Los Angeles. The property is comprised of (one) 4-bedroom/2-bathroom house and (four) 2-bedroom/1-bathroom units and (four) 1-bedroom/1-bathroom units.Situated on a large 9,999-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 22 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 22 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 5,874-SF apartment is located approximately 5 miles from SoFi Stadium and Intuit Dome (NBA Clippers Arena) and approximately 5.5 miles from Downtown Los Angeles and the University of Southern California (USC). The asset is located just a few blocks from Century Boulevard and Central Avenue, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 11.85% pro-forma cap rate and 6.20 pro-forma GRM, 9526 Firth Avenue has rents which are +/- 60% below market. The asset also contains stable in-place rents with a current cap rate of 6.00% and current GRM of 9.92. The property is being offered at $147,222 per unit and $226 per square foot.
*Please do not disturb tenants. 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.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
115 214 €
|
211,13 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
3 456 €
|
6,33 €
|
| Revenu brut effectif |
111 758 €
|
204,79 €
|
| Taxes |
14 291 €
|
26,19 €
|
| Frais d’exploitation |
28 923 €
|
53,00 €
|
| Total des frais |
43 214 €
|
79,19 €
|
| Résultat net d’exploitation |
68 544 €
|
125,60 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 115 214 € |
| Annuel par m² | 211,13 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 3 456 € |
| Annuel par m² | 6,33 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 111 758 € |
| Annuel par m² | 204,79 € |
| Taxes | |
|---|---|
| Annuel | 14 291 € |
| Annuel par m² | 26,19 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 28 923 € |
| Annuel par m² | 53,00 € |
| Total des frais | |
|---|---|
| Annuel | 43 214 € |
| Annuel par m² | 79,19 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 68 544 € |
| Annuel par m² | 125,60 € |
Informations sur l’immeuble
| Prix | 1 143 303 € | Style d’appartement | De faible hauteur |
| Prix par lot | 127 034 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,09 ha |
| Taux de capitalisation | 6 % | Surface de l’immeuble | 546 m² |
| Multiplicateur du loyer brut | 9.92 | Occupation moyenne | 100% |
| Nb de lots | 9 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1961 |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Zonage | LAR3 - LAR3 - TOC Tier 3 | ||
| Prix | 1 143 303 € |
| Prix par lot | 127 034 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6 % |
| Multiplicateur du loyer brut | 9.92 |
| Nb de lots | 9 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,09 ha |
| Surface de l’immeuble | 546 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1961 |
| Zone de développement économique [USA] |
Oui |
| Zonage | LAR3 - LAR3 - TOC Tier 3 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 4 | 1 041 € | - |
| 2+1 | 4 | 984,53 € | - |
| 4+2 | 1 | 1 495 € | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
60/100
Moderately bikeable
60/100
Taxes foncières
| Numéro de parcelle | 6048-004-007 | Évaluation totale | 1 079 974 € |
| Évaluation du terrain | 441 807 € | Impôts annuels | 14 291 € (26,19 €/m²) |
| Évaluation des aménagements | 638 167 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
6048-004-007
Évaluation du terrain
441 807 €
Évaluation des aménagements
638 167 €
Évaluation totale
1 079 974 €
Impôts annuels
14 291 € (26,19 €/m²)
Année d’imposition
2025
1 sur 11
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
9526 Firth 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.
