Se Connecter/S’inscrire
Votre courriel a été envoyé.
20365 Broken Bow Rd 5 Unité Immeuble d’appartements 989 595 $ CAD (197 919 $ CAD/Unité) 7,52% Taux de capitalisation Apple Valley, CA 92307



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- BEST MULIFAMILY RETURNS IN UPPER DESERT!!!
- NEWER ROOF, UPGRADED KITCHENS!
- PUTTING OUT $70,620 AGI, 9.90 GRM, & 7.52% CAP RATE!!
- GREAT LOCATION JUST HALF BLOCK FROM APPLE VALLEY COMMONS INCLUDING WALMART, TARGET, & ALBERSONS!!
Résumé de l'annonce
This offering consists of 5 units in Apple Valley.
This neighborhood is high pride of ownership consisting of SFR's and multifamily.
This complex is located in an ideal location. Not only is the neighborhood great but it's also located just a few hundred feet away form the Apple Valley Commons Shopping Center. This center consists of Walmart, Target, and Albertsons. Thus, tenants can easily walk to get whatever they need.
Also, for tenants children, these units are located within walking distance to elementary, middle, and high schools. The local public bus service is located just down the block!!
These units consist of: Two 2 bedrooms 1 baths, Two 1 bedrooms 1 baths, and, One studio.
All units have their own gas & electric meters that the tenants sign up & pay for.
All units have private yards/patios. Kitchens & appliances have been upgraded. Ceiling fans and tile floors throughout. All units are window AC/swamp cooler cooled, and wall heater heated.
Roof is in great shape with a 30 year warranty, and only 10 years old!!
Cash flow is excellent. At actual rents, it's putting out $5,885 monthly gross rent, and $70,620 annual gross rent. Equating to a rarely seen 9.90 Gross Rent Multiplier. Net Operating Income equates to $55,203 annually which gives us an outstanding 7.90% Cap Rate at actuals rents!! Rents are below market but are month to month.
While this offering performs better on actual rents than any other multifamily in the Upper Desert, the returns go off the charts at market rents. At market rents, based on nearby rent comps, this complex can put out $7,800 monthly and $93,600 annually!! TO VIEW THIS INFORMATION, INCLUDING RENT COMPS PLUS ACUTAL & MARKET RENT ROLL, PLEASE SEE MARKETING PACKAGE ATTACHED WITHIN THIS LISTING! THIS IS THE BEST PERFORMING MULTIFAMILY IN THE UPPER DESERT!!!
This neighborhood is high pride of ownership consisting of SFR's and multifamily.
This complex is located in an ideal location. Not only is the neighborhood great but it's also located just a few hundred feet away form the Apple Valley Commons Shopping Center. This center consists of Walmart, Target, and Albertsons. Thus, tenants can easily walk to get whatever they need.
Also, for tenants children, these units are located within walking distance to elementary, middle, and high schools. The local public bus service is located just down the block!!
These units consist of: Two 2 bedrooms 1 baths, Two 1 bedrooms 1 baths, and, One studio.
All units have their own gas & electric meters that the tenants sign up & pay for.
All units have private yards/patios. Kitchens & appliances have been upgraded. Ceiling fans and tile floors throughout. All units are window AC/swamp cooler cooled, and wall heater heated.
Roof is in great shape with a 30 year warranty, and only 10 years old!!
Cash flow is excellent. At actual rents, it's putting out $5,885 monthly gross rent, and $70,620 annual gross rent. Equating to a rarely seen 9.90 Gross Rent Multiplier. Net Operating Income equates to $55,203 annually which gives us an outstanding 7.90% Cap Rate at actuals rents!! Rents are below market but are month to month.
While this offering performs better on actual rents than any other multifamily in the Upper Desert, the returns go off the charts at market rents. At market rents, based on nearby rent comps, this complex can put out $7,800 monthly and $93,600 annually!! TO VIEW THIS INFORMATION, INCLUDING RENT COMPS PLUS ACUTAL & MARKET RENT ROLL, PLEASE SEE MARKETING PACKAGE ATTACHED WITHIN THIS LISTING! THIS IS THE BEST PERFORMING MULTIFAMILY IN THE UPPER DESERT!!!
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 989 595 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 197 919 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,40 AC |
| Taux de capitalisation | 7,52% | Taille du bâtiment | 3 150 pi² |
| Multiplicateur du loyer brut | 9.9 | Nombre d’étages | 2 |
| Nombre d’unités | 5 | Année de construction/rénovation | 1950/2025 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 1,2/1 000 pi² |
| Sous-type de propriété | Appartement | Zone de développement économique |
Oui
|
| Zonage | N/Av | ||
| Prix | 989 595 $ CAD |
| Prix par unité | 197 919 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 7,52% |
| Multiplicateur du loyer brut | 9.9 |
| Nombre d’unités | 5 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,40 AC |
| Taille du bâtiment | 3 150 pi² |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1950/2025 |
| Ratio de stationnement | 1,2/1 000 pi² |
| Zone de développement économique |
Oui |
| Zonage | N/Av |
Commodités
Commodités des unités
- Foyer
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 2 | - | - |
| Studios | 1 | - | - |
| 2+1 | 2 | - | - |
1 1
Relativement accessible à pied
30/100
Très bien adapté aux voitures
80/100
Transports en commun limités
30/100
Plutôt accessible en vélo
40/100
Impôts fonciers
| Numéro de lot | 0441-191-20 | Évaluation totale | 633 723 $ CAD |
| Évaluation du terrain | 116 996 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 516 727 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
0441-191-20
Évaluation du terrain
116 996 $ CAD
Évaluation des bâtiments
516 727 $ CAD
Évaluation totale
633 723 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 14
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Burton Apartment Realtors
20365 Broken Bow Rd
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.
