Se Connecter/S’inscrire
Votre courriel a été envoyé.
221 S Bushnell Ave 4 Unité Immeuble d’habitation offert à 2 146 068 $ CAD à un 3,73% taux de capitalisation Alhambra, CA 91801



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Positioned in a core San Gabriel Valley submarket, less than one mile from Costco, Raising Canes, Target, Albertsons, and other major retailers.
- Two 1-bedroom/1-bathroom and two 2-bedroom/1-bathroom units averaging 781 SF across a ±3,125 SF building.
- Not subject to any local rent control, providing full flexibility to capture the available 10% rental upside.
- Priced at $387,500 per unit and $496 per SF with a 3.73% current cap rate and 4.25% pro forma cap rate.
- All units feature updated cabinetry, tile flooring, recessed lighting, split AC, laminate wood flooring, and vertical blinds.
- Newer exterior paint and mature landscaping reflect pride of ownership, minimizing near-term capital expenditures.
Résumé de l'annonce
Constructed in 1951, the property sits on a ±6,250 square-foot lot with a total building size of ±3,125 square feet. Positioned at the intersection of South Bushnell Avenue in central Alhambra, the property benefits from immediate proximity to Valley Boulevard and Fremont Avenue, two of the area's primary retail corridors. The location offers exceptional connectivity, with convenient access to the 10 and 710 Freeways, and is minutes from Cal State University, Los Angeles and approximately 8 miles from Downtown Los Angeles. Neighboring cities include Monterey Park, San Gabriel, and Temple City.
The property features an ideal unit mix of two 1-bedroom/1-bathroom units and two 2-bedroom/1-bathroom units, averaging 781 square feet per unit. Each residence has been thoughtfully updated and features renovated interiors with fully equipped kitchens, updated cabinetry, tile flooring, recessed lighting, upgraded bathroom sinks and showers, split air conditioning units, laminate wood flooring, and vertical blinds. On-site covered parking is available for all residents with ample street parking. The property presents a well-maintained exterior with newer exterior paint and mature, lush landscaping throughout.
This offering presents an exceptional investment opportunity. At a going-in cost basis of $387,500 per unit, the property provides a strategic entry point for investors, with a current CAP rate of 3.73% and a pro forma CAP rate of 4.25% upon capturing the available 10% rental upside. Not subject to any local rent control, 221 S Bushnell Avenue is a stable residential income-producing asset positioned for long-term growth and capital appreciation. The property is well-suited for a variety of investment strategies, for a first-time purchaser, seasoned investor, or those seeking a 1031 exchange opportunity.
The property features an ideal unit mix of two 1-bedroom/1-bathroom units and two 2-bedroom/1-bathroom units, averaging 781 square feet per unit. Each residence has been thoughtfully updated and features renovated interiors with fully equipped kitchens, updated cabinetry, tile flooring, recessed lighting, upgraded bathroom sinks and showers, split air conditioning units, laminate wood flooring, and vertical blinds. On-site covered parking is available for all residents with ample street parking. The property presents a well-maintained exterior with newer exterior paint and mature, lush landscaping throughout.
This offering presents an exceptional investment opportunity. At a going-in cost basis of $387,500 per unit, the property provides a strategic entry point for investors, with a current CAP rate of 3.73% and a pro forma CAP rate of 4.25% upon capturing the available 10% rental upside. Not subject to any local rent control, 221 S Bushnell Avenue is a stable residential income-producing asset positioned for long-term growth and capital appreciation. The property is well-suited for a variety of investment strategies, for a first-time purchaser, seasoned investor, or those seeking a 1031 exchange opportunity.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
126 272 $
|
40,41 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
3 788 $
|
1,21 $
|
| Revenu brut effectif |
122 484 $
|
39,19 $
|
| Taxes |
27 047 $
|
8,66 $
|
| Dépenses d’exploitation |
15 410 $
|
4,93 $
|
| Total des dépenses |
42 458 $
|
13,59 $
|
| Revenu net d’exploitation |
80 026 $
|
25,61 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 126 272 $ |
| Annuel par pi² | 40,41 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 3 788 $ |
| Annuel par pi² | 1,21 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 122 484 $ |
| Annuel par pi² | 39,19 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 27 047 $ |
| Annuel par pi² | 8,66 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 15 410 $ |
| Annuel par pi² | 4,93 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 42 458 $ |
| Annuel par pi² | 13,59 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 80 026 $ |
| Annuel par pi² | 25,61 $ |
Faits sur la propriété
| Prix | 2 146 068 $ CAD | Type de propriété | Immeuble residentiel |
| Prix par unité | 536 517 $ CAD | Taille du lot | 0,14 AC |
| Type de vente | Investissement | Taille du bâtiment | 3 125 pi² |
| Taux de capitalisation | 3,73% | Nombre d’étages | 1 |
| Multiplicateur du loyer brut | 17 | Année de construction | 1951 |
| Nombre d’unités | 4 | Ratio de stationnement | 1,28/1 000 pi² |
| Prix | 2 146 068 $ CAD |
| Prix par unité | 536 517 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 3,73% |
| Multiplicateur du loyer brut | 17 |
| Nombre d’unités | 4 |
| Type de propriété | Immeuble residentiel |
| Taille du lot | 0,14 AC |
| Taille du bâtiment | 3 125 pi² |
| Nombre d’étages | 1 |
| Année de construction | 1951 |
| Ratio de stationnement | 1,28/1 000 pi² |
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 2 | 2 458 $ CAD | 750 |
| 2+1 | 2 | 2 804 $ CAD | 850 |
1 1
Moyennement accessible à pied
60/100
Très bien adapté aux voitures
80/100
Transports en commun relativement accessibles
40/100
Plutôt accessible en vélo
40/100
Impôts fonciers
| Numéro de lot | 5343-007-017 | Évaluation totale | 883 460 $ CAD (2026) |
| Évaluation du terrain | 461 808 $ CAD (2026) | Impôts annuels | 27 047 $ CAD (8,66 $ CAD/pi²) |
| Évaluation des bâtiments | 421 653 $ CAD (2026) | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
5343-007-017
Évaluation du terrain
461 808 $ CAD (2026)
Évaluation des bâtiments
421 653 $ CAD (2026)
Évaluation totale
883 460 $ CAD (2026)
Impôts annuels
27 047 $ CAD (8,66 $ CAD/pi²)
Année d’imposition
2025
1 de 42
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
221 S Bushnell Ave
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.
