Se Connecter/S’inscrire
Votre courriel a été envoyé.
Bluff & Oak 3020 E 3rd St 15 Unité Immeuble d’appartements 9 569 350 $ CAD (637 957 $ CAD/Unité) 5% Taux de capitalisation Long Beach, CA 90814



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Fully rebuilt in 2024, this 15-unit Bluff Heights asset delivers essentially new construction quality with modern systems and designer interiors
- No deferred maintenance: new plumbing, electrical, roof, facade, and fully modernized systems throughout.
- 8 parking spaces behind the asset on a 24-month lease agreement provides residents parking.
- Market rents support a 13.88 GRM versus the current 14.45 GRM, offering clear upside potential.
- Positioned in prime Bluff Heights near the coast, retail corridors, and major employment hubs.
Résumé de l'annonce
Bluff & Oak is one of the newest apartment offerings in Long Beach and a standout example of Class-A coastal modern design, located in the highly sought-after Bluff Heights submarket.
The property consists of fifteen expansive and pristine residences designed by Preen Design, featuring top-of-the-line modern coastal designer finishes, abundant natural light, and a lush outdoor community space. The building underwent a comprehensive redevelopment, and all major building systems are brand new, including plumbing, electrical, mechanical systems, individual hot water heaters, a new 2-inch main water line, a new 400-amp main disconnect, 3 new gas meters, all new landscape and hardscape, a new roof, several new windows, and a new building facade. Additionally, unit interiors feature newly added in-unit washer and dryers, LED lighting and astro light fixtures, European tile and bath vanities, modern designer fixtures, new plank floors, and Energy Star appliances—positioning the asset for below-average maintenance and operating costs in the near term.
Bluff Heights is one of the hottest submarkets in rapidly gentrifying Long Beach, due to its growing influx of creative professionals, given the unique attributes including proximity to the Pacific Ocean, Bluff Park, cafés/boutiques, TAMI employers, and transportation nodes. Bluff Heights Historic District represents a vibrant, established residential neighborhood in Long Beach. More than half the homes in the neighborhood are Craftsman bungalows, built between 1910–1923, but the oldest homes are Victorian. Long Beach has seen an increase in its global brand visibility as the city prepares to host several Olympic Games in 2028.
Leveraging a comprehensive cost segregation study by DataWise performed on this $7,000,000 asset, which is transferable to the new owner, results in an accelerated $2,137,000 of depreciation within the first 5 years of ownership. This is compared to the depreciation of $728,568 over the first 5 years without such a study.
The asset is achieving market-setting rents on a per-square-foot basis, with multiple applications per unit and a continued runway for future rent and yield growth. Opportunities to acquire essentially new construction products of this scale and quality in Bluff Heights are exceptionally limited. Bluff & Oak combines architectural distinction, operational efficiency, tax acceleration, and proven rent strength, delivering an asset built not only for today’s returns, but for long-term compounding performance in one of Southern California’s most dynamic coastal neighborhoods.
The property consists of fifteen expansive and pristine residences designed by Preen Design, featuring top-of-the-line modern coastal designer finishes, abundant natural light, and a lush outdoor community space. The building underwent a comprehensive redevelopment, and all major building systems are brand new, including plumbing, electrical, mechanical systems, individual hot water heaters, a new 2-inch main water line, a new 400-amp main disconnect, 3 new gas meters, all new landscape and hardscape, a new roof, several new windows, and a new building facade. Additionally, unit interiors feature newly added in-unit washer and dryers, LED lighting and astro light fixtures, European tile and bath vanities, modern designer fixtures, new plank floors, and Energy Star appliances—positioning the asset for below-average maintenance and operating costs in the near term.
Bluff Heights is one of the hottest submarkets in rapidly gentrifying Long Beach, due to its growing influx of creative professionals, given the unique attributes including proximity to the Pacific Ocean, Bluff Park, cafés/boutiques, TAMI employers, and transportation nodes. Bluff Heights Historic District represents a vibrant, established residential neighborhood in Long Beach. More than half the homes in the neighborhood are Craftsman bungalows, built between 1910–1923, but the oldest homes are Victorian. Long Beach has seen an increase in its global brand visibility as the city prepares to host several Olympic Games in 2028.
Leveraging a comprehensive cost segregation study by DataWise performed on this $7,000,000 asset, which is transferable to the new owner, results in an accelerated $2,137,000 of depreciation within the first 5 years of ownership. This is compared to the depreciation of $728,568 over the first 5 years without such a study.
The asset is achieving market-setting rents on a per-square-foot basis, with multiple applications per unit and a continued runway for future rent and yield growth. Opportunities to acquire essentially new construction products of this scale and quality in Bluff Heights are exceptionally limited. Bluff & Oak combines architectural distinction, operational efficiency, tax acceleration, and proven rent strength, delivering an asset built not only for today’s returns, but for long-term compounding performance in one of Southern California’s most dynamic coastal neighborhoods.
Salle de données Cliquez ici pour accéder à
Bilan financier (Pro forma - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
662 254 $
|
68,63 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
19 867 $
|
2,06 $
|
| Revenu brut effectif |
642 386 $
|
66,57 $
|
| Taxes |
118 660 $
|
12,30 $
|
| Dépenses d’exploitation |
47 174 $
|
4,89 $
|
| Total des dépenses |
165 834 $
|
17,18 $
|
| Revenu net d’exploitation |
476 552 $
|
49,38 $
|
Bilan financier (Pro forma - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 662 254 $ |
| Annuel par pi² | 68,63 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 19 867 $ |
| Annuel par pi² | 2,06 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 642 386 $ |
| Annuel par pi² | 66,57 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 118 660 $ |
| Annuel par pi² | 12,30 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 47 174 $ |
| Annuel par pi² | 4,89 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 165 834 $ |
| Annuel par pi² | 17,18 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 476 552 $ |
| Annuel par pi² | 49,38 $ |
Faits sur la propriété
| Prix | 9 569 350 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 637 957 $ CAD | Classe d’immeuble | B |
| Type de vente | Investissement | Taille du lot | 0,17 AC |
| Taux de capitalisation | 5% | Taille du bâtiment | 9 650 pi² |
| Multiplicateur du loyer brut | 14.45 | Occupation moyenne | 100% |
| Nombre d’unités | 15 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1963/2024 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 0,83/1 000 pi² |
| Zonage | R-2-A - LBR2A | ||
| Prix | 9 569 350 $ CAD |
| Prix par unité | 637 957 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5% |
| Multiplicateur du loyer brut | 14.45 |
| Nombre d’unités | 15 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Taille du lot | 0,17 AC |
| Taille du bâtiment | 9 650 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1963/2024 |
| Ratio de stationnement | 0,83/1 000 pi² |
| Zonage | R-2-A - LBR2A |
Commodités
Commodités des unités
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Micro-ondes
- Laveuse/Sécheuse
- Connexions pour laveuse/Sécheuse
- Chauffage
- Ventilateurs de plafond
- Planchers de tuiles
- Cuisine avec coin repas
- Cuisine
- Réfrigérateur
- Four
- Électroménagers en acier inoxydable
- Fourchette
- Bain/Douche
- Wi-Fi
- Congélateur
- Eau chaude instantanée
- Plancher de vinyle
Commodités du site
- Accès contrôlé
- Cour
- Terrain clôturé
- Système de sécurité
- CVCA contrôlé par le locataire
- Recyclage
- Services en ligne
- Chambres à coucher individuelles avec serrures
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 2 | 3 008 $ CAD | - |
| 1+1 | 10 | 3 657 $ CAD | - |
| 2+1 | 2 | 4 101 $ CAD | - |
| 2+2 | 1 | 4 511 $ CAD | - |
Walk Score®
Un paradis pour un marcheur (92)
Bike Score®
Très cyclable (88)
Impôts fonciers
| Numéro de lot | 7257-028-003 | Évaluation totale | 6 011 238 $ CAD |
| Évaluation du terrain | 3 877 071 $ CAD | Impôts annuels | 118 660 $ CAD (12,30 $ CAD/pi²) |
| Évaluation des bâtiments | 2 134 167 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
7257-028-003
Évaluation du terrain
3 877 071 $ CAD
Évaluation des bâtiments
2 134 167 $ CAD
Évaluation totale
6 011 238 $ CAD
Impôts annuels
118 660 $ CAD (12,30 $ CAD/pi²)
Année d’imposition
2025
1 de 49
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
Bluff & Oak | 3020 E 3rd St
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.

