Se Connecter/S’inscrire
Votre courriel a été envoyé.
1035 W 17th St 12 Unité Immeuble d’appartements 2 841 819 $ CAD (236 818 $ CAD/Unité) 5,63% Taux de capitalisation Los Angeles, CA 90015
Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Stable Cash Flow | $112K NOI at 5.63% Cap
- Fully Occupied DTLA Asset with Proven Rental Performance
- Significant Value-Add – Pro Forma 8–9% Cap Potential
Résumé de l'annonce
TheWe are pleased to present 1035 W 17th Street, a 12-unit multifamily investment opportunity located in the highly desirable Pico-Union neighborhood, just minutes from Downtown Los Angeles and the LADT employment hub.
This fully occupied (100%) asset offers stable in-place cash flow with a current NOI of $112,593 and a 5.63% cap rate, providing investors with immediate day-one income. The property has been held by the current ownership since 1982, with rents maintained at below-market levels, creating a compelling value-add opportunity.
The asset presents approximately 50%+ rental upside, with current gross income of $166,224 and strong potential to increase to market levels, supporting a projected pro forma cap rate of 8–9%. This allows investors to significantly grow NOI through strategic rent repositioning.
Select capital improvements, including plumbing upgrades and seismic retrofitting, help reduce operational risk and enhance long-term asset stability.
Situated in a high-demand rental corridor, the property benefits from close proximity to Downtown Los Angeles, major transportation routes, and a dense employment base, supporting consistent tenant demand and long-term rental growth.
This offering represents an opportunity to acquire a stabilized, income-producing asset with strong upside potential in one of Los Angeles’ most active rental submarkets.property has undergone improvements including updates to the plumbing system and seismic retrofitting.
This fully occupied (100%) asset offers stable in-place cash flow with a current NOI of $112,593 and a 5.63% cap rate, providing investors with immediate day-one income. The property has been held by the current ownership since 1982, with rents maintained at below-market levels, creating a compelling value-add opportunity.
The asset presents approximately 50%+ rental upside, with current gross income of $166,224 and strong potential to increase to market levels, supporting a projected pro forma cap rate of 8–9%. This allows investors to significantly grow NOI through strategic rent repositioning.
Select capital improvements, including plumbing upgrades and seismic retrofitting, help reduce operational risk and enhance long-term asset stability.
Situated in a high-demand rental corridor, the property benefits from close proximity to Downtown Los Angeles, major transportation routes, and a dense employment base, supporting consistent tenant demand and long-term rental growth.
This offering represents an opportunity to acquire a stabilized, income-producing asset with strong upside potential in one of Los Angeles’ most active rental submarkets.property has undergone improvements including updates to the plumbing system and seismic retrofitting.
Salle de données Cliquez ici pour accéder à
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
236 189 $
|
22,45 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
236 189 $
|
22,45 $
|
| Taxes |
10 043 $
|
0,95 $
|
| Dépenses d’exploitation |
66 162 $
|
6,29 $
|
| Total des dépenses |
76 205 $
|
7,24 $
|
| Revenu net d’exploitation |
159 985 $
|
15,21 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 236 189 $ |
| Annuel par pi² | 22,45 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 236 189 $ |
| Annuel par pi² | 22,45 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 10 043 $ |
| Annuel par pi² | 0,95 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 66 162 $ |
| Annuel par pi² | 6,29 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 76 205 $ |
| Annuel par pi² | 7,24 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 159 985 $ |
| Annuel par pi² | 15,21 $ |
Faits sur la propriété
Commodités
- Détecteur de fumée
Commodités des unités
- Cuisine
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 1 | 1 546 $ CAD | - |
| 1+1 | 7 | - | - |
| 2+1 | 4 | - | - |
1 1
Très accessible à pied
80/100
Moyennement adapté aux voitures
70/100
Transports en commun exceptionnels
90/100
Relativement accessible en vélo
30/100
Impôts fonciers
| Numéro de lot | 5135-024-006 | Évaluation totale | 678 759 $ CAD |
| Évaluation du terrain | 204 782 $ CAD | Impôts annuels | 10 043 $ CAD (0,95 $ CAD/pi²) |
| Évaluation des bâtiments | 473 977 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
5135-024-006
Évaluation du terrain
204 782 $ CAD
Évaluation des bâtiments
473 977 $ CAD
Évaluation totale
678 759 $ CAD
Impôts annuels
10 043 $ CAD (0,95 $ CAD/pi²)
Année d’imposition
2025
1 de 3
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Capital Mortgage Service of America
1035 W 17th St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.