Se Connecter/S’inscrire
Votre courriel a été envoyé.
3711 S Western Ave 2 Unité Immeuble d’appartements 2 169 263 $ CAD (1 084 632 $ CAD/Unité) 8% Taux de capitalisation Los Angeles, CA 90018



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- CURRENT HIGH YIELD 8.0% CAP RATE
- ONLY $175K/ PRICE PER UNIT
- NEW COPPER PLUMBING & NEW ELECTRICAL
- CURRENT 9.6X GROSS RENT MULTIPLIER
- STEPS FROM EXPO/ WESTERN METRO STATION
- LAC2 ZONING (HOTEL/ MOTEL USE)
RÉSUMÉ DE L'ANNONCE
The Davis Saadian Group is proud to present a rare opportunity to acquire this nine (9) unit multifamily investment property, formerly operated as a motel. Ideally positioned in the vibrant Exposition Park submarket, the property is just blocks from the University of Southern California and only steps from the Expo/Western Metro Station—making it a prime location for students, commuters, and young professionals alike.
Originally built in 1965, this wood-frame and stucco property sits on a raised foundation and offers approximately 2,406 square feet of rentable space on a 4,320-square-foot LAC2-zoned lot (Hotel/Motel use). In 2004, the building underwent a comprehensive renovation, featuring upgraded electrical systems and new copper plumbing throughout—both vertical and horizontal—ensuring long-term durability and functionality. In 2018, a 200-amp solar panel system was installed, enhancing energy efficiency and reducing utility costs.
The building has been structurally reinforced and upgraded to meet current city codes and regulations. It features an attractive unit mix of eight (8) studio units with kitchenettes and one (1) spacious two-bedroom + one-bathroom unit. The property is fully occupied, generating a strong gross monthly income of $13,676. Priced at a current 8% cap rate and a 9.6x gross rent multiplier (GRM), this asset offers an excellent cash-flow investment opportunity. For the full Executive Summary and Financial Analysis, please contact listing agent.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
Originally built in 1965, this wood-frame and stucco property sits on a raised foundation and offers approximately 2,406 square feet of rentable space on a 4,320-square-foot LAC2-zoned lot (Hotel/Motel use). In 2004, the building underwent a comprehensive renovation, featuring upgraded electrical systems and new copper plumbing throughout—both vertical and horizontal—ensuring long-term durability and functionality. In 2018, a 200-amp solar panel system was installed, enhancing energy efficiency and reducing utility costs.
The building has been structurally reinforced and upgraded to meet current city codes and regulations. It features an attractive unit mix of eight (8) studio units with kitchenettes and one (1) spacious two-bedroom + one-bathroom unit. The property is fully occupied, generating a strong gross monthly income of $13,676. Priced at a current 8% cap rate and a 9.6x gross rent multiplier (GRM), this asset offers an excellent cash-flow investment opportunity. For the full Executive Summary and Financial Analysis, please contact listing agent.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
226 033 $
|
93,95 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
226 033 $
|
93,95 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
52 429 $
|
21,79 $
|
| Revenu net d’exploitation |
173 604 $
|
72,15 $
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 226 033 $ |
| Annuel par pi² | 93,95 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 226 033 $ |
| Annuel par pi² | 93,95 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 52 429 $ |
| Annuel par pi² | 21,79 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 173 604 $ |
| Annuel par pi² | 72,15 $ |
FAITS SUR LA PROPRIÉTÉ
| Prix | 2 169 263 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 1 084 632 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,10 AC |
| Taux de capitalisation | 8% | Taille du bâtiment | 2 406 pi² |
| Multiplicateur du loyer brut | 9.6 | Occupation moyenne | 100% |
| Nombre d’unités | 2 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1965/2004 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,66/1 000 pi² |
| Zonage | LAC2 - Commercial | ||
| Prix | 2 169 263 $ CAD |
| Prix par unité | 1 084 632 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 8% |
| Multiplicateur du loyer brut | 9.6 |
| Nombre d’unités | 2 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,10 AC |
| Taille du bâtiment | 2 406 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1965/2004 |
| Ratio de stationnement | 1,66/1 000 pi² |
| Zonage | LAC2 - Commercial |
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| Studios | 1 | 16 418 $ CAD | 350 |
| 2+1 | 1 | 2 419 $ CAD | 600 |
1 1
Walk Score®
Très pratique à pied (80)
Bike Score®
Très cyclable (82)
Impôts fonciers
| Numéro de lot | 5041-024-027 | Évaluation des bâtiments | 379 183 $ CAD (2025) |
| Évaluation du terrain | 505 579 $ CAD (2025) | Évaluation totale | 884 762 $ CAD (2025) |
Impôts fonciers
Numéro de lot
5041-024-027
Évaluation du terrain
505 579 $ CAD (2025)
Évaluation des bâtiments
379 183 $ CAD (2025)
Évaluation totale
884 762 $ CAD (2025)
1 de 24
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
3711 S Western 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.
