Se Connecter/S’inscrire
Votre courriel a été envoyé.
13726 Franklin St - 5 Units Uptown Whittier - 19% Upside + 3 ADU 5 Unité Immeuble d’habitation offert à 1 881 687 $ CAD à un 5,67% taux de capitalisation Whittier, CA 90602



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- All units have yards, outdoor space or private patios
- (4) on-site parking spaces - One Tandem + Three Garages
- 19% organic upside in rents
- Sought after Uptown Whittier Location
- ADU Opportunity - Opportunity to Add 3 ADU units to the site (Buyer to Verify)
- Well maintained asset with very stable tenancy
Résumé de l'annonce
Well-maintained 5-unit asset in Uptown Whittier with approximately 19% rental upside and potential to add up to 3 ADU units (Buyer to verify).
The Asset: The property has been thoughtfully maintained over the years and benefits from incredibly stable tenancy. The unit mix is diverse and includes (1) standalone 3 Bed / 1 Bath single-family house in the front with its own tandem parking space, (1) Studio, (2) 2 Bed / 1 Bath, and (1) stand-alone 2 Bed / 1 Bath single-family unit over 3 garages at the rear of the property. All units feature in-unit washer/dryers, the front house has a large private backyard, the three middle units enjoy private patios, and the rear building has a large outdoor grass area.
Recent Capital Improvements: Current ownership has invested approximately $35,000 in recent improvements, including fresh exterior paint on all three structures (with stucco and wood repairs), a new roof layer on the middle building, roof maintenance to the front and rear houses, fence replacement and staining, a new EQ valve on the gas system, a new water heater serving the studio, new glazing on the front house metal windows, fascia board replacement, and inspections and minor repairs to the plumbing and electrical systems. As a result, a new owner inherits an asset with minimal deferred maintenance.
Value-Add Upside: The property offers approximately 19% organic rental upside, providing immediate cash flow with meaningful growth potential. Additionally, two on-site areas have been identified for potential ADU development: a large pad between the front two buildings that could accommodate a two-story, two-unit ADU structure, and (3) on-site garages that could be converted into ADU units. In total, there is potential to add up to 3 ADU units, increasing density on the site by approximately 60% (Buyer to verify).
The Asset: The property has been thoughtfully maintained over the years and benefits from incredibly stable tenancy. The unit mix is diverse and includes (1) standalone 3 Bed / 1 Bath single-family house in the front with its own tandem parking space, (1) Studio, (2) 2 Bed / 1 Bath, and (1) stand-alone 2 Bed / 1 Bath single-family unit over 3 garages at the rear of the property. All units feature in-unit washer/dryers, the front house has a large private backyard, the three middle units enjoy private patios, and the rear building has a large outdoor grass area.
Recent Capital Improvements: Current ownership has invested approximately $35,000 in recent improvements, including fresh exterior paint on all three structures (with stucco and wood repairs), a new roof layer on the middle building, roof maintenance to the front and rear houses, fence replacement and staining, a new EQ valve on the gas system, a new water heater serving the studio, new glazing on the front house metal windows, fascia board replacement, and inspections and minor repairs to the plumbing and electrical systems. As a result, a new owner inherits an asset with minimal deferred maintenance.
Value-Add Upside: The property offers approximately 19% organic rental upside, providing immediate cash flow with meaningful growth potential. Additionally, two on-site areas have been identified for potential ADU development: a large pad between the front two buildings that could accommodate a two-story, two-unit ADU structure, and (3) on-site garages that could be converted into ADU units. In total, there is potential to add up to 3 ADU units, increasing density on the site by approximately 60% (Buyer to verify).
Bilan financier (Réel - 2026) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
167 814 $
|
45,58 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
5 036 $
|
1,37 $
|
| Revenu brut effectif |
162 778 $
|
44,21 $
|
| Taxes |
26 166 $
|
7,11 $
|
| Dépenses d’exploitation |
29 900 $
|
8,12 $
|
| Total des dépenses |
56 066 $
|
15,23 $
|
| Revenu net d’exploitation |
106 712 $
|
28,98 $
|
Bilan financier (Réel - 2026)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 167 814 $ |
| Annuel par pi² | 45,58 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 5 036 $ |
| Annuel par pi² | 1,37 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 162 778 $ |
| Annuel par pi² | 44,21 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 26 166 $ |
| Annuel par pi² | 7,11 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 29 900 $ |
| Annuel par pi² | 8,12 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 56 066 $ |
| Annuel par pi² | 15,23 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 106 712 $ |
| Annuel par pi² | 28,98 $ |
Faits sur la propriété
| Prix | 1 881 687 $ CAD | Type de propriété | Immeuble residentiel |
| Prix par unité | 376 337 $ CAD | Taille du lot | 0,08 AC |
| Type de vente | Investissement | Taille du bâtiment | 3 682 pi² |
| Taux de capitalisation | 5,67% | Occupation moyenne | 100% |
| Condition de vente | 1031 Échange | Nombre d’étages | 2 |
| Multiplicateur du loyer brut | 11.21 | Année de construction/rénovation | 1922/2026 |
| Nombre d’unités | 5 | Ratio de stationnement | 1,36/1 000 pi² |
| Prix | 1 881 687 $ CAD |
| Prix par unité | 376 337 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,67% |
| Condition de vente | 1031 Échange |
| Multiplicateur du loyer brut | 11.21 |
| Nombre d’unités | 5 |
| Type de propriété | Immeuble residentiel |
| Taille du lot | 0,08 AC |
| Taille du bâtiment | 3 682 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1922/2026 |
| Ratio de stationnement | 1,36/1 000 pi² |
Commodités
Commodités des unités
- Balcon
- Laveuse/Sécheuse
- Patio
1 1
Assez practicable à pied
50/100
Moyennement facile d'accès en voiture
70/100
Transports en commun limités
30/100
Plutôt praticable en vélo
50/100
Impôts fonciers
| Numéro de lot | 8142-001-045 | Évaluation totale | 1 047 178 $ CAD (2025) |
| Évaluation du terrain | 628 307 $ CAD (2025) | Impôts annuels | 26 166 $ CAD (7,11 $ CAD/pi²) |
| Évaluation des bâtiments | 418 871 $ CAD (2025) | Année d’imposition | 2026 |
Impôts fonciers
Numéro de lot
8142-001-045
Évaluation du terrain
628 307 $ CAD (2025)
Évaluation des bâtiments
418 871 $ CAD (2025)
Évaluation totale
1 047 178 $ CAD (2025)
Impôts annuels
26 166 $ CAD (7,11 $ CAD/pi²)
Année d’imposition
2026
1 de 10
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
13726 Franklin St - 5 Units Uptown Whittier - 19% Upside + 3 ADU
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.
