Se Connecter/S’inscrire
Votre courriel a été envoyé.
2810 Kansas Ave 5 Unité Immeuble d’appartements 2 905 119 $ CAD (581 024 $ CAD/Unité) 6,16% Taux de capitalisation Santa Monica, CA 90404



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Excellent Santa Monica Location – 1 Block North of Pico Boulevard and 2 Miles of Santa Monica Beach, Ocean Avenue, 3rd Street Promenade & the Pier
- 6.16% Current Cap Rate & 11.74 Current GRM | 6.84% Pro-Forma Cap Rate & 10.85 Pro-Forma GRM | Each Unit Contains an Individual Hot Water Heater
- Two Units Remodeled with Quartz Counters, Upgraded Bathrooms and Newer Windows
- Outstanding Unit Mix of (1) 3-Bedroom/2-Bathroom Front Unit, (1) 3-Bedroom/1-Bathroom Unit and (3) 2-Bedroom/1-Bathroom Units
- Front 3-Bedroom Unit Contains Private Front Yard and Laundry Room with Washer/Dryer Hook-Ups
- Located Just a Few Blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, Water Garden, Trader Joes & Expo Line
RÉSUMÉ DE L'ANNONCE
ASSET
5-unit apartment in Santa Monica. The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom unit, (1) 3-bedroom/1-bathroom unit and (3) 2-bedroom/1-bathroom units.
The front 3-bedroom/2-bathroom unit has a private front yard and a laundry room with washer/dryer hook-ups and the 3-bedroom/1-bathroom unit has private side patio. Each unit has individual hot water heaters and two of the units have been recently remodeled and include quartz counters, upgraded bathroom and newer windows. The property is situated on a 6,858-SF lot and contains 5 parking spaces.
LOCATION
2810 Kansas Avenue is located 1 block north of Pico Boulevard and approximately 2 miles from Santa Monica Beach, Ocean Avenue, 3rd Street Promenade, Main Street and the Santa Monica Pier. Furthermore, the property is conveniently located just a few blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, the Water Garden, Trader Joes, Virginia Avenue Park and the Expo Line.
FINANCIALS
This 4,560-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 6.16% and a current GRM of 11.74. The asset also presents rental upside with a pro-forma cap rate of 6.84% and pro-form GRM of 10.85.
*Unit F was a 4-bedroom unit which was converted to a 3-bedroom unit. Unit A received the bedroom so Unit A was converted from a 2-bedroom unit to a 3-bedroom unit. Unit A receives $50 per month for sweeping. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
5-unit apartment in Santa Monica. The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom unit, (1) 3-bedroom/1-bathroom unit and (3) 2-bedroom/1-bathroom units.
The front 3-bedroom/2-bathroom unit has a private front yard and a laundry room with washer/dryer hook-ups and the 3-bedroom/1-bathroom unit has private side patio. Each unit has individual hot water heaters and two of the units have been recently remodeled and include quartz counters, upgraded bathroom and newer windows. The property is situated on a 6,858-SF lot and contains 5 parking spaces.
LOCATION
2810 Kansas Avenue is located 1 block north of Pico Boulevard and approximately 2 miles from Santa Monica Beach, Ocean Avenue, 3rd Street Promenade, Main Street and the Santa Monica Pier. Furthermore, the property is conveniently located just a few blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, the Water Garden, Trader Joes, Virginia Avenue Park and the Expo Line.
FINANCIALS
This 4,560-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 6.16% and a current GRM of 11.74. The asset also presents rental upside with a pro-forma cap rate of 6.84% and pro-form GRM of 10.85.
*Unit F was a 4-bedroom unit which was converted to a 3-bedroom unit. Unit A received the bedroom so Unit A was converted from a 2-bedroom unit to a 3-bedroom unit. Unit A receives $50 per month for sweeping. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
247 466 $
|
54,27 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
7 423 $
|
1,63 $
|
| Revenu brut effectif |
240 043 $
|
52,64 $
|
| Taxes |
36 314 $
|
7,96 $
|
| Dépenses d’exploitation |
24 792 $
|
5,44 $
|
| Total des dépenses |
61 106 $
|
13,40 $
|
| Revenu net d’exploitation |
178 937 $
|
39,24 $
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 247 466 $ |
| Annuel par pi² | 54,27 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 7 423 $ |
| Annuel par pi² | 1,63 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 240 043 $ |
| Annuel par pi² | 52,64 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 36 314 $ |
| Annuel par pi² | 7,96 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 24 792 $ |
| Annuel par pi² | 5,44 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 61 106 $ |
| Annuel par pi² | 13,40 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 178 937 $ |
| Annuel par pi² | 39,24 $ |
FAITS SUR LA PROPRIÉTÉ
| Prix | 2 905 119 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 581 024 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,16 AC |
| Taux de capitalisation | 6,16% | Taille du bâtiment | 4 560 pi² |
| Multiplicateur du loyer brut | 11.74 | Occupation moyenne | 100% |
| Nombre d’unités | 5 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1962 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,1/1 000 pi² |
| Zonage | R2, Santa Monica | ||
| Prix | 2 905 119 $ CAD |
| Prix par unité | 581 024 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,16% |
| Multiplicateur du loyer brut | 11.74 |
| 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 | 0,16 AC |
| Taille du bâtiment | 4 560 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction | 1962 |
| Ratio de stationnement | 1,1/1 000 pi² |
| Zonage | R2, Santa Monica |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Connexions pour laveuse/Sécheuse
- Cour
- Patio
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 3+2 | 1 | 4 749 $ CAD | - |
| 3+1 | 1 | 4 084 $ CAD | - |
| 2+1 | 3 | 3 930 $ CAD | - |
1 1
Walk Score®
Très pratique à pied (81)
Bike Score®
Un paradis pour un cycliste (90)
Impôts fonciers
| Numéro de lot | 4274-031-016 | Évaluation totale | 1 015 288 $ CAD (2025) |
| Évaluation du terrain | 777 203 $ CAD (2025) | Impôts annuels | 36 314 $ CAD (7,96 $ CAD/pi²) |
| Évaluation des bâtiments | 238 085 $ CAD (2025) | Année d’imposition | 2024 |
Impôts fonciers
Numéro de lot
4274-031-016
Évaluation du terrain
777 203 $ CAD (2025)
Évaluation des bâtiments
238 085 $ CAD (2025)
Évaluation totale
1 015 288 $ CAD (2025)
Impôts annuels
36 314 $ CAD (7,96 $ CAD/pi²)
Année d’imposition
2024
1 de 14
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
2810 Kansas 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.
