Se Connecter/S’inscrire
Votre courriel a été envoyé.
Emerald Apartments 1232 S San Gabriel Blvd 36 Unité Immeuble d’appartements 10 096 842 $ CAD (280 468 $ CAD/Unité) 5,84% Taux de capitalisation San Gabriel, CA 91776



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- LOWEST PRICE PER UNIT & DESIRABLE SCALE: Featuring a mix of 32 Studios, 2 - 1BR/1BA, and 2 - 2BR/2BA units
- WELL-AMENITIZED COMMUNITY: Offering a secure environment with controlled gated entry, laundry facilities
- ACCESS TO MAJOR EMPLOYMENT CENTERS: Perfectly positioned as a commuter hub, connecting residents to premier job markets
- ATTRACTIVE YIELD & FINANCIAL GROWTH: Competitively priced at $204,167 per unit ($591/SF), the asset delivers a solid 5.84% cap rate.
- EXTENSIVE RECENT CAPITAL IMPROVEMENTS: The asset features modernized interiors, including gourmet kitchens with updated cabinetry, countertops
- CORE SAN GABRIEL VALLEY: Situated in the "Birthplace of the Los Angeles Region"
Résumé de l'annonce
CBRE is pleased to present the exclusive opportunity to acquire the Emerald Apartments, a premier 36-unit multifamily investment located in the high-demand core of San Gabriel, California.
Offering the lowest price per unit on the market, this well-maintained asset at 1232 S. San Gabriel Boulevard provides investors a rare combination of immediate stability and long-term appreciation. It is perfectly positioned within one of the San Gabriel Valley’s most historic and supply-constrained submarkets.
Strategic Location & Connectivity
Known as the "Birthplace of the Los Angeles Region," San Gabriel blends rich cultural heritage with modern suburban convenience. Residents of the Emerald Apartments benefit from a sophisticated regional transportation network, enjoying seamless access to the I-10, I-210, SR-60, I-605, and I-710 freeways. This central positioning serves as a vital commuter hub, connecting the workforce to major employment centers across Los Angeles, Orange, Riverside, and San Bernardino Counties. The property is located just minutes from the vibrant Mission District, the city’s cultural heart featuring the historic San Gabriel Mission and the San Gabriel Mission Playhouse. Beyond local boutique dining and cafes, residents are a short drive from world-class retail destinations, including Rosemead Plaza, Camellia Square, and The Shops at Santa Anita, ensuring a comprehensive "live-work-play" environment.
Exceptional Property & Unit Features
The Emerald Apartments is defined by classic architecture and a professional blend of lush, mature greenery and sustainable, drought-resistant landscaping. Residents benefit from a comprehensive amenity package that includes controlled gated entry, a central courtyard, and a convenient on-site laundry facility, all complemented by a plethora of surface parking. The modernized interiors feature functional, open layouts designed for contemporary living, highlighted by gourmet kitchens with updated countertops, cabinetry, drawer fronts, and full-size appliances including modern oven ranges, refrigerators, and pantries. These high-end finishes are further enhanced by durable vinyl wood plank flooring, updated lighting and plumbing fixtures, ceiling fans, and vertical blinds. Each residence ensures year-round comfort with dedicated wall-mounted A/C and heating units within a strictly smoke-free community.
Investment Stability & Opportunity
This stable, well-maintained asset provides immediate income security and remains a highly attractive destination for residents seeking quality housing in a premier submarket. The property’s proven performance and strategic location make it an ideal acquisition for a wide range of investors. Whether tailored for a first-time purchaser looking for scale, a seasoned institutional investor expanding a regional footprint, or a 1031 exchange buyer requiring a reliable, low-vacancy asset, this offering provides long-term stability and an exceptional foothold in the thriving San Gabriel Valley economy.
Offering the lowest price per unit on the market, this well-maintained asset at 1232 S. San Gabriel Boulevard provides investors a rare combination of immediate stability and long-term appreciation. It is perfectly positioned within one of the San Gabriel Valley’s most historic and supply-constrained submarkets.
Strategic Location & Connectivity
Known as the "Birthplace of the Los Angeles Region," San Gabriel blends rich cultural heritage with modern suburban convenience. Residents of the Emerald Apartments benefit from a sophisticated regional transportation network, enjoying seamless access to the I-10, I-210, SR-60, I-605, and I-710 freeways. This central positioning serves as a vital commuter hub, connecting the workforce to major employment centers across Los Angeles, Orange, Riverside, and San Bernardino Counties. The property is located just minutes from the vibrant Mission District, the city’s cultural heart featuring the historic San Gabriel Mission and the San Gabriel Mission Playhouse. Beyond local boutique dining and cafes, residents are a short drive from world-class retail destinations, including Rosemead Plaza, Camellia Square, and The Shops at Santa Anita, ensuring a comprehensive "live-work-play" environment.
Exceptional Property & Unit Features
The Emerald Apartments is defined by classic architecture and a professional blend of lush, mature greenery and sustainable, drought-resistant landscaping. Residents benefit from a comprehensive amenity package that includes controlled gated entry, a central courtyard, and a convenient on-site laundry facility, all complemented by a plethora of surface parking. The modernized interiors feature functional, open layouts designed for contemporary living, highlighted by gourmet kitchens with updated countertops, cabinetry, drawer fronts, and full-size appliances including modern oven ranges, refrigerators, and pantries. These high-end finishes are further enhanced by durable vinyl wood plank flooring, updated lighting and plumbing fixtures, ceiling fans, and vertical blinds. Each residence ensures year-round comfort with dedicated wall-mounted A/C and heating units within a strictly smoke-free community.
Investment Stability & Opportunity
This stable, well-maintained asset provides immediate income security and remains a highly attractive destination for residents seeking quality housing in a premier submarket. The property’s proven performance and strategic location make it an ideal acquisition for a wide range of investors. Whether tailored for a first-time purchaser looking for scale, a seasoned institutional investor expanding a regional footprint, or a 1031 exchange buyer requiring a reliable, low-vacancy asset, this offering provides long-term stability and an exceptional foothold in the thriving San Gabriel Valley economy.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
872 961 $
|
70,17 $
|
| Autres revenus |
43 588 $
|
3,50 $
|
| Perte due à l’inoccupation |
27 496 $
|
2,21 $
|
| Revenu brut effectif |
889 052 $
|
71,46 $
|
| Taxes |
131 260 $
|
10,55 $
|
| Dépenses d’exploitation |
168 444 $
|
13,54 $
|
| Total des dépenses |
299 705 $
|
24,09 $
|
| Revenu net d’exploitation |
589 348 $
|
47,37 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 872 961 $ |
| Annuel par pi² | 70,17 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 43 588 $ |
| Annuel par pi² | 3,50 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 27 496 $ |
| Annuel par pi² | 2,21 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 889 052 $ |
| Annuel par pi² | 71,46 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 131 260 $ |
| Annuel par pi² | 10,55 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 168 444 $ |
| Annuel par pi² | 13,54 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 299 705 $ |
| Annuel par pi² | 24,09 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 589 348 $ |
| Annuel par pi² | 47,37 $ |
Faits sur la propriété
| Prix | 10 096 842 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 280 468 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,38 AC |
| Taux de capitalisation | 5,84% | Taille du bâtiment | 12 441 pi² |
| Multiplicateur du loyer brut | 11.57 | Occupation moyenne | 100% |
| Nombre d’unités | 36 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1963 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,37/1 000 pi² |
| Zonage | SLC3* - Commercial | ||
| Prix | 10 096 842 $ CAD |
| Prix par unité | 280 468 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,84% |
| Multiplicateur du loyer brut | 11.57 |
| Nombre d’unités | 36 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,38 AC |
| Taille du bâtiment | 12 441 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction | 1963 |
| Ratio de stationnement | 1,37/1 000 pi² |
| Zonage | SLC3* - Commercial |
Commodités
Commodités des unités
- Climatisation
- Lave-vaisselle
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Comptoirs de granit
- Réfrigérateur
- Fourchette
- Bain/Douche
- Sans fumée
Commodités du site
- Accès 24 heures
- Accès contrôlé
- Installations de lessive
- CVCA contrôlé par le locataire
- Sans ascenseur
- Détecteur de fumée
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 32 | 1 900 $ CAD | 300 |
| 1+1 | 2 | 2 198 $ CAD | 650 |
| 2+2 | 2 | 2 610 $ CAD | 900 |
1 1
Moyennement praticable à pied
70/100
Très facile d’accès en voiture
80/100
Transports en commun limités
30/100
Plutôt praticable en vélo
50/100
Impôts fonciers
| Numéro de lot | 5372-004-007 | Évaluation totale | 8 136 735 $ CAD |
| Évaluation du terrain | 4 478 938 $ CAD | Impôts annuels | 131 260 $ CAD (10,55 $ CAD/pi²) |
| Évaluation des bâtiments | 3 657 797 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
5372-004-007
Évaluation du terrain
4 478 938 $ CAD
Évaluation des bâtiments
3 657 797 $ CAD
Évaluation totale
8 136 735 $ CAD
Impôts annuels
131 260 $ CAD (10,55 $ CAD/pi²)
Année d’imposition
2025
1 de 62
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Emerald Apartments | 1232 S San Gabriel Blvd
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.
