Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 7.67% going-in cap on the buyer's reassessed tax basis - $6,132,330 NOI at $79,975,000
- 55.1% of documented households at or below 40% AMI, from income documentation
- 20 properties, 551 units, 15 Los Angeles submarkets on one management platform
- 93% of dwelling units already at or below the 60% AMI rent cap - unrestricted today
- $33.7 million of capital invested, $61,250 per unit, in long-lived building systems
- $145,145 per unit and $481 per gross square foot; 8.31 GRM
Résumé analytique
NATURALLY OCCURRING AFFORDABLE HOUSING (NOAH) AT INSTITUTIONAL SCALE - 551 units across 20 Los Angeles properties, offered as one transaction at $79,975,000, a 7.67% capitalization rate on the buyer's own reassessed tax basis.
93% OF THE 531 DWELLING UNITS already rent at or below the maximum permitted at 60% of Area Median Income. That is the number that decides a NOAH acquisition. Most fail underwriting because in-place rents have to fall substantially to reach program maximums. Here a conversion to restricted affordable housing would require little or no rent reduction, and the in-place income stream largely survives the conversion.
THE RESIDENTS ALREADY QUALIFY. 55.1% of documented households earn at or below 40% of Area Median Income, measured from income documentation taken at application rather than estimated. Ninety units carry housing-authority support, providing third-party-certified income and payment stability. Nothing is encumbered today: no regulatory agreement, no recorded restriction, and no tenant displacement required to convert.
$33.7 MILLION OF CAPITAL ALREADY INVESTED - $61,250 per unit - much of it into long-lived building systems: roofs, plumbing, electrical, seismic and life-safety work. That work is complete, paid for, and conveys with the assets. A purchaser inherits remaining useful life instead of funding a replacement cycle out of year-one cash flow.
ONE PLATFORM, ONE TRANSACTION. The assets are separately owned and operated on a single management platform, transactable as one deal. They span 15 Los Angeles submarkets from Hollywood and Koreatown through Central and South Los Angeles to the Harbor, so no single submarket carries the portfolio. Available in whole, by submarket cluster, or individually. A further six properties on the same platform - 186 units, taking the whole to 737 units across 26 properties - are available separately and quoted on request.
YEAR ONE: effective gross income $9,602,802; operating expenses $3,469,487 (36.1% of EGI); net operating income $6,132,330. $145,145 per unit, $481 per gross square foot, 8.33 GRM, 166,138 gross SF, 90.0% occupancy, built 1899 to c. 1963.
Offered free of existing financing; seller financing is not offered. Full property-level financials, rent rolls and addresses are released on execution of a confidentiality agreement.
93% OF THE 531 DWELLING UNITS already rent at or below the maximum permitted at 60% of Area Median Income. That is the number that decides a NOAH acquisition. Most fail underwriting because in-place rents have to fall substantially to reach program maximums. Here a conversion to restricted affordable housing would require little or no rent reduction, and the in-place income stream largely survives the conversion.
THE RESIDENTS ALREADY QUALIFY. 55.1% of documented households earn at or below 40% of Area Median Income, measured from income documentation taken at application rather than estimated. Ninety units carry housing-authority support, providing third-party-certified income and payment stability. Nothing is encumbered today: no regulatory agreement, no recorded restriction, and no tenant displacement required to convert.
$33.7 MILLION OF CAPITAL ALREADY INVESTED - $61,250 per unit - much of it into long-lived building systems: roofs, plumbing, electrical, seismic and life-safety work. That work is complete, paid for, and conveys with the assets. A purchaser inherits remaining useful life instead of funding a replacement cycle out of year-one cash flow.
ONE PLATFORM, ONE TRANSACTION. The assets are separately owned and operated on a single management platform, transactable as one deal. They span 15 Los Angeles submarkets from Hollywood and Koreatown through Central and South Los Angeles to the Harbor, so no single submarket carries the portfolio. Available in whole, by submarket cluster, or individually. A further six properties on the same platform - 186 units, taking the whole to 737 units across 26 properties - are available separately and quoted on request.
YEAR ONE: effective gross income $9,602,802; operating expenses $3,469,487 (36.1% of EGI); net operating income $6,132,330. $145,145 per unit, $481 per gross square foot, 8.33 GRM, 166,138 gross SF, 90.0% occupancy, built 1899 to c. 1963.
Offered free of existing financing; seller financing is not offered. Full property-level financials, rent rolls and addresses are released on execution of a confidentiality agreement.
Taxes et frais d’exploitation (Réel - 2025) Cliquez ici pour accéder à |
Annuel |
|---|---|
| Revenu de location brut |
-
|
| Autres revenus |
-
|
| Perte due à la vacance |
-
|
| Revenu brut effectif |
$99,999
|
| Taxes |
$99,999
|
| Frais d’exploitation |
$99,999
|
| Total des frais |
$99,999
|
| Résultat net d’exploitation |
$99,999
|
Taxes et frais d’exploitation (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | - |
| Autres revenus | |
|---|---|
| Annuel | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
Informations sur l’immeuble
| Prix | 68 863 275 € | Statut | Actif |
| Prix/m² | 4 212 € / m² | Nb de biens | 20 |
| Condition de vente | Ventes de portefeuille | Individuellement en vente | 9 |
| Taux de capitalisation | 7,67 % | Surface totale de l’immeuble | 16 348 m² |
| Type de vente | Investissement | Surface totale du terrain | 1,78 ha |
| Prix | 68 863 275 € |
| Prix/m² | 4 212 € / m² |
| Condition de vente | Ventes de portefeuille |
| Taux de capitalisation | 7,67 % |
| Type de vente | Investissement |
| Statut | Actif |
| Nb de biens | 20 |
| Individuellement en vente | 9 |
| Surface totale de l’immeuble | 16 348 m² |
| Surface totale du terrain | 1,78 ha |
Biens
Afficher plus > < Afficher moins
1 1
1 sur 21
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
NOAH Portfolio - 551 Units, 20 Assets
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.



