Se Connecter/S’inscrire
Votre courriel a été envoyé.
8.27% CAP AT ACTUAL RENTS!! 20365 Broken Bow Rd 5 Unité Immeuble d’appartements 906 815 $ CAD (181 363 $ CAD/Unité) 8,27% 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, 9.20 GRM, & 8.27% CAP RATE AT ACTUAL RENTS!!
- 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 $53,770 NOI, and $70,620 annual gross rent. These actual rents equate to returns of a rarely seen 9.20 Gross Rent Multiplier, an outstanding 8.27% Cap Rate, and a robust 11.51% Cash on Cash Return!! 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 $76,750 NOI and $93,600 gross annually!! These market rents put out returns of a 6.94 GRM, a double digit 11.81% Cap Rate, and an astonishing 25.65% Cash on Cash Return!!!
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 $53,770 NOI, and $70,620 annual gross rent. These actual rents equate to returns of a rarely seen 9.20 Gross Rent Multiplier, an outstanding 8.27% Cap Rate, and a robust 11.51% Cash on Cash Return!! 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 $76,750 NOI and $93,600 gross annually!! These market rents put out returns of a 6.94 GRM, a double digit 11.81% Cap Rate, and an astonishing 25.65% Cash on Cash Return!!!
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 | 906 815 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 181 363 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,40 AC |
| Taux de capitalisation | 8,27% | Taille du bâtiment | 3 150 pi² |
| Multiplicateur du loyer brut | 9.2 | 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 | 906 815 $ CAD |
| Prix par unité | 181 363 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 8,27% |
| Multiplicateur du loyer brut | 9.2 |
| 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
- Cuisine
- Réfrigérateur
- Fourchette
- Bain/Douche
Commodités du site
- Accès 24 heures
- Accès contrôlé
- CVCA contrôlé par le locataire
- Sans ascenseur
- Détecteur de fumée
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 | 650 030 $ CAD (2026) |
| Évaluation du terrain | 120 007 $ CAD (2026) | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 530 024 $ CAD (2026) | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
0441-191-20
Évaluation du terrain
120 007 $ CAD (2026)
Évaluation des bâtiments
530 024 $ CAD (2026)
Évaluation totale
650 030 $ CAD (2026)
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
8.27% CAP AT ACTUAL RENTS!! | 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.