Se Connecter/S’inscrire
Votre courriel a été envoyé.
Prime Highland Park w/ ±8.28% Day-One Return 376 N Avenue 57 24 Unité Immeuble d’appartements 11 035 348 $ CAD (459 806 $ CAD/Unité) 5% Taux de capitalisation Los Angeles, CA 90042



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Exceptional Day-One Yield: Estimated ±8.28% Cash-on-Cash return provides a secure foothold in a dynamic market
- Significantly Below-Market Assumable Debt: 3.7% fixed interest rate locked in through June 2029
- Reduced Expense Exposure: All units are individually metered for gas and electricity, and a RUBS program is already successfully implemented
- Prime and Strategic Highland Park Location: Walking distance to Figueroa Street, York Blvd - retail/dining corridor and Highland Park Station
- Proven Value-Add Upside: 22 of 24 units are fully renovated; immediate upside remains in renovating the final two units and capturing remaining upside
Résumé de l'annonce
Growth Investment Group California is pleased to present 376 N Ave 57, an exceptional 24-unit investment opportunity in the heart of Highland Park—one of the most sought-after and rapidly evolving neighborhoods in Los Angeles. Strategically located within walking distance of the vibrant retail and dining corridor along Figueroa Street, York Blvd, and the Highland Park Station, this property provides unparalleled convenience and connectivity. This rare ±8.28% Cash-on-cash return deal in a gentrified area provides a safe investment in a volatile market.
The property was built in 1962 and situated on a commanding ±20,000 SF lot, this asset has undergone significant capital improvements between 2020 and 2026. The heavy lifting is already complete: 22 of the 24 units have been extensively renovated to feature new flooring, shaker cabinets, stainless-steel appliances, updated bathrooms, LED lighting, mini-split HVAC systems, and in-unit laundry. Furthermore, the building benefits from vital systemic updates, including plumbing upgrades and electrical panels and subpanels upgrade. The favorable unit mix consists of (20) 1-bedroom units, (2) 2-bedroom units, and (2) studio units. All units are individually metered for gas and electricity, helping to minimize owner expenses.
This offering represents a secure, high-yield investment anchored by highly attractive in-place financing. A new owner can assume a 3.7% fixed interest rate through June 2029, generating an estimated ±8.28% cash-on-cash return from day one. With utilities individually metered for gas and electricity, RUBS already implemented, and remaining upside in the two unrenovated units and current rents, this is a rare opportunity to acquire a robust, cash-flowing asset with strategic growth potential in a premier Northeast LA submarket.
This is a rare opportunity to acquire a well-located, renovated asset with strong in-place cash flow and meaningful future upside in one of Northeast Los Angeles’ premier rental markets.
The property was built in 1962 and situated on a commanding ±20,000 SF lot, this asset has undergone significant capital improvements between 2020 and 2026. The heavy lifting is already complete: 22 of the 24 units have been extensively renovated to feature new flooring, shaker cabinets, stainless-steel appliances, updated bathrooms, LED lighting, mini-split HVAC systems, and in-unit laundry. Furthermore, the building benefits from vital systemic updates, including plumbing upgrades and electrical panels and subpanels upgrade. The favorable unit mix consists of (20) 1-bedroom units, (2) 2-bedroom units, and (2) studio units. All units are individually metered for gas and electricity, helping to minimize owner expenses.
This offering represents a secure, high-yield investment anchored by highly attractive in-place financing. A new owner can assume a 3.7% fixed interest rate through June 2029, generating an estimated ±8.28% cash-on-cash return from day one. With utilities individually metered for gas and electricity, RUBS already implemented, and remaining upside in the two unrenovated units and current rents, this is a rare opportunity to acquire a robust, cash-flowing asset with strategic growth potential in a premier Northeast LA submarket.
This is a rare opportunity to acquire a well-located, renovated asset with strong in-place cash flow and meaningful future upside in one of Northeast Los Angeles’ premier rental markets.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
878 312 $
|
52,69 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
26 349 $
|
1,58 $
|
| Revenu brut effectif |
851 962 $
|
51,10 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
299 881 $
|
17,99 $
|
| Revenu net d’exploitation |
552 081 $
|
33,12 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 878 312 $ |
| Annuel par pi² | 52,69 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 26 349 $ |
| Annuel par pi² | 1,58 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 851 962 $ |
| Annuel par pi² | 51,10 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 299 881 $ |
| Annuel par pi² | 17,99 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 552 081 $ |
| Annuel par pi² | 33,12 $ |
Faits sur la propriété
| Prix | 11 035 348 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 459 806 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,46 AC |
| Taux de capitalisation | 5% | Taille du bâtiment | 16 671 pi² |
| Multiplicateur du loyer brut | 12.56 | Occupation moyenne | 96% |
| Nombre d’unités | 24 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1962/2020 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,32/1 000 pi² |
| Zonage | LARD2 - HPOZ | ||
| Prix | 11 035 348 $ CAD |
| Prix par unité | 459 806 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5% |
| Multiplicateur du loyer brut | 12.56 |
| Nombre d’unités | 24 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,46 AC |
| Taille du bâtiment | 16 671 pi² |
| Occupation moyenne | 96% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1962/2020 |
| Ratio de stationnement | 1,32/1 000 pi² |
| Zonage | LARD2 - HPOZ |
Commodités
Commodités des unités
- Climatisation
- Traitement des déchets
- Chauffage
- Cuisine
Commodités du site
- Terrain clôturé
- Piscine
- Clôturé
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 2 | 2 345 $ CAD | 450 |
| 1+1 | 20 | 2 843 $ CAD | 695 |
| 2+1 | 2 | 3 511 $ CAD | 825 |
1 1
Walk Score®
Un paradis pour un marcheur (90)
Impôts fonciers
| Numéro de lot | 5469-033-018 | Évaluation des bâtiments | 2 476 575 $ CAD |
| Évaluation du terrain | 5 744 896 $ CAD | Évaluation totale | 8 221 471 $ CAD |
Impôts fonciers
Numéro de lot
5469-033-018
Évaluation du terrain
5 744 896 $ CAD
Évaluation des bâtiments
2 476 575 $ CAD
Évaluation totale
8 221 471 $ CAD
1 de 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Prime Highland Park w/ ±8.28% Day-One Return | 376 N Avenue 57
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.
