Se Connecter/S’inscrire
Votre courriel a été envoyé.
North Woods Apartments 23925-23967 Eucalyptus Ave 98 Unité Immeuble d’appartements 40 092 502 $ CAD (409 107 $ CAD/Unité) 6,04% Taux de capitalisation Moreno Valley, CA 92553



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Strong Day 1 Returns: Supported by a Current Cap Rate of 6.04% on In-Place Rents and Current Total Cash Return of 9.57%
- Desirable Unit Mix: Consists of Studio, One-Bedroom, and Majority Two-Bedroom Units
- Common Area Amenities: Pool, Laundry Facilities, Night Patrol, Gated Community, and Garage or Carport Parking
- Assumable Fannie Mae Loan at 3.78% through 2031: Offers Favorable Long-Term Financing Security and Stability
- Large 28-Building Single Story Asset on 6.5 Acres: Property Size Includes 28 Buildings on an Expansive 285,754 SF Lot
- Unit Amenities: Spacious Backyard/Patio, Large Closets, Hardwood Floors, Fireplace, Central Air and Heat, Range, Garbage Disposal, Microwave, etc.
RÉSUMÉ DE L'ANNONCE
CBRE is proud to exclusively present North Woods Apartments, a unique 98-unit multifamily community located at 23925 Eucalyptus Avenue, Moreno Valley.
North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup.
Community Lifestyle and Location
North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.
North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup.
Community Lifestyle and Location
North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
3 661 601 $
|
47,27 $
|
| Autres revenus |
446 896 $
|
5,77 $
|
| Perte due à l’inoccupation |
205 424 $
|
2,65 $
|
| Revenu brut effectif |
3 903 073 $
|
50,38 $
|
| Taxes |
460 836 $
|
5,95 $
|
| Dépenses d’exploitation |
1 022 497 $
|
13,20 $
|
| Total des dépenses |
1 483 333 $
|
19,15 $
|
| Revenu net d’exploitation |
2 419 740 $
|
31,24 $
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 3 661 601 $ |
| Annuel par pi² | 47,27 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 446 896 $ |
| Annuel par pi² | 5,77 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 205 424 $ |
| Annuel par pi² | 2,65 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 3 903 073 $ |
| Annuel par pi² | 50,38 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 460 836 $ |
| Annuel par pi² | 5,95 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 1 022 497 $ |
| Annuel par pi² | 13,20 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 1 483 333 $ |
| Annuel par pi² | 19,15 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 2 419 740 $ |
| Annuel par pi² | 31,24 $ |
FAITS SUR LA PROPRIÉTÉ
| Prix | 40 092 502 $ CAD | Classe d’immeuble | C |
| Prix par unité | 409 107 $ CAD | Taille du lot | 6,56 AC |
| Type de vente | Investissement | Taille du bâtiment | 77 203 pi² |
| Taux de capitalisation | 6,04% | Occupation moyenne | 88% |
| Multiplicateur du loyer brut | 9.76 | Nombre d’étages | 1 |
| Nombre d’unités | 98 | Année de construction | 1986 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 2,16/1 000 pi² |
| Sous-type de propriété | Appartement | Zone de développement économique |
Oui
|
| Style d’appartement | Jardin | ||
| Zonage | R5 - Logement multifamilial | ||
| Prix | 40 092 502 $ CAD |
| Prix par unité | 409 107 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,04% |
| Multiplicateur du loyer brut | 9.76 |
| Nombre d’unités | 98 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 6,56 AC |
| Taille du bâtiment | 77 203 pi² |
| Occupation moyenne | 88% |
| Nombre d’étages | 1 |
| Année de construction | 1986 |
| Ratio de stationnement | 2,16/1 000 pi² |
| Zone de développement économique |
Oui |
| Zonage | R5 - Logement multifamilial |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Traitement des déchets
- Foyer
- Espace d'entreposage
- Chauffage
- Voûte
- Réfrigérateur
- Fourchette
- Walk-in
- Tapis
- Cour
- Patio
- Couvre-fenêtres
COMMODITÉS DU SITE
- Accès 24 heures
- Installations de lessive
- Gestionnaire d'immeuble sur place
- Spa
- Clôturé
- Grill
- Services en ligne
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| Studios | 15 | 2 360 $ CAD | 350 - 450 |
| 1+1 | 31 | 3 041 $ CAD | 686 |
| 2+1.5 | 52 | 3 413 $ CAD | 951 |
1 1
Impôts fonciers
| Numéro de lot | 296-092-031 | Évaluation totale | 16 698 940 $ CAD (2025) |
| Évaluation du terrain | 2 926 615 $ CAD (2025) | Impôts annuels | 460 836 $ CAD (5,97 $ CAD/pi²) |
| Évaluation des bâtiments | 13 772 325 $ CAD (2025) | Année d’imposition | 2024 |
Impôts fonciers
Numéro de lot
296-092-031
Évaluation du terrain
2 926 615 $ CAD (2025)
Évaluation des bâtiments
13 772 325 $ CAD (2025)
Évaluation totale
16 698 940 $ CAD (2025)
Impôts annuels
460 836 $ CAD (5,97 $ CAD/pi²)
Année d’imposition
2024
1 de 54
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
North Woods Apartments | 23925-23967 Eucalyptus 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.
