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 11 083 876 $ CAD (461 828 $ 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 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 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 |
882 174 $
|
52,92 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
26 465 $
|
1,59 $
|
| Revenu brut effectif |
855 709 $
|
51,33 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
301 200 $
|
18,07 $
|
| Revenu net d’exploitation |
554 509 $
|
33,26 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 882 174 $ |
| Annuel par pi² | 52,92 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 26 465 $ |
| Annuel par pi² | 1,59 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 855 709 $ |
| Annuel par pi² | 51,33 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 301 200 $ |
| Annuel par pi² | 18,07 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 554 509 $ |
| Annuel par pi² | 33,26 $ |
Faits sur la propriété
| Prix | 11 083 876 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 461 828 $ 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 | 11 083 876 $ CAD |
| Prix par unité | 461 828 $ 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
- Laveuse/Sécheuse
- Chauffage
- Cuisine
- Électroménagers en acier inoxydable
Commodités du site
- Terrain clôturé
- Piscine
- Clôturé
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 2 | 2 356 $ CAD | 450 |
| 1+1 | 20 | 2 856 $ CAD | 695 |
| 2+1 | 2 | 3 526 $ CAD | 825 |
1 1
Moyennement praticable à pied
60/100
Très facile d’accès en voiture
80/100
Transports en commun relativement accessibles
50/100
Plutôt praticable en vélo
50/100
Impôts fonciers
| Numéro de lot | 5469-033-018 | Évaluation des bâtiments | 2 498 574 $ CAD |
| Évaluation du terrain | 5 795 928 $ CAD | Évaluation totale | 8 294 502 $ CAD |
Impôts fonciers
Numéro de lot
5469-033-018
Évaluation du terrain
5 795 928 $ CAD
Évaluation des bâtiments
2 498 574 $ CAD
Évaluation totale
8 294 502 $ 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.
