Se Connecter/S’inscrire
Votre courriel a été envoyé.
3960-3968 Helix St 6 Unité Immeuble d’appartements 2 424 143 $ CAD (404 024 $ CAD/Unité) 5,70% Taux de capitalisation Spring Valley, CA 91977



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- All 2 Bedroom 1 Bath Units Approx. 885 Sq Ft Each
- In-Unit Laundry, Private Yards, Dual Pane Windows, Quartz Counter Tops for Every Unit
- Additional Income Streams Via RUBs And Billboard Signage
- 4 Single Story Free Standing Homes with Garages and a Two Story Duplex
- 12 Off Street Parking Spaces
Résumé de l'annonce
Looking for a deal that actually pencils? 3960-68 Helix St is attractively priced to match the cost of debt on current real numbers with rental upside. Situated on an approximately 16,671 SF lot, the property is improved with six spacious 2-bedroom/1-bath residences averaging approximately 885 SF each. The unique layout consists of four detached single-family homes, each with its own single-car garage, along with a two-story duplex, creating a residential environment rarely found in traditional multifamily communities. The property’s thoughtful site design provides residents with greater privacy, separation, and individual identity while maintaining the operational efficiencies of a single multifamily asset. Ample on-site parking, private outdoor areas, and strong curb appeal further enhance the property’s residential character.
All six units have been thoughtfully renovated with dual-pane windows, quartz countertops, new cabinetry and vanities, luxury vinyl plank flooring, and scraped ceilings. Every residence also features a private yard and in unit laundry, amenities that are highly sought after by today’s renters and more commonly associated with single-family housing. Combined with well-maintained improvements and a desirable unit mix, the property offers an attractive living experience that supports tenant retention and long term occupancy.
Beyond base rental income, the property benefits from two additional income streams that enhance overall returns. A Ratio Utility Billing System (RUBS) allows the owner to recapture a portion of water, sewer, and trash expenses directly from tenants based on occupancy, square footage, or a similar allocation method, reducing the property's net expense load without the capital cost of individually metering each unit. Additionally, the property benefits from billboard and signage income, generating a stable, non rental revenue stream that is largely insulated from vacancy and turnover risk. Together, these ancillary income sources supplement in place rents and provide investors with a diversified, less rent dependent income profile, an attractive feature for a value add asset of this size.
All six units have been thoughtfully renovated with dual-pane windows, quartz countertops, new cabinetry and vanities, luxury vinyl plank flooring, and scraped ceilings. Every residence also features a private yard and in unit laundry, amenities that are highly sought after by today’s renters and more commonly associated with single-family housing. Combined with well-maintained improvements and a desirable unit mix, the property offers an attractive living experience that supports tenant retention and long term occupancy.
Beyond base rental income, the property benefits from two additional income streams that enhance overall returns. A Ratio Utility Billing System (RUBS) allows the owner to recapture a portion of water, sewer, and trash expenses directly from tenants based on occupancy, square footage, or a similar allocation method, reducing the property's net expense load without the capital cost of individually metering each unit. Additionally, the property benefits from billboard and signage income, generating a stable, non rental revenue stream that is largely insulated from vacancy and turnover risk. Together, these ancillary income sources supplement in place rents and provide investors with a diversified, less rent dependent income profile, an attractive feature for a value add asset of this size.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
215 213 $
|
40,53 $
|
| Autres revenus |
7 976 $
|
1,50 $
|
| Perte due à l’inoccupation |
6 696 $
|
1,26 $
|
| Revenu brut effectif |
216 493 $
|
40,77 $
|
| Taxes |
33 851 $
|
6,37 $
|
| Dépenses d’exploitation |
44 396 $
|
8,36 $
|
| Total des dépenses |
78 247 $
|
14,74 $
|
| Revenu net d’exploitation |
138 246 $
|
26,04 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 215 213 $ |
| Annuel par pi² | 40,53 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 7 976 $ |
| Annuel par pi² | 1,50 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 6 696 $ |
| Annuel par pi² | 1,26 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 216 493 $ |
| Annuel par pi² | 40,77 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 33 851 $ |
| Annuel par pi² | 6,37 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 44 396 $ |
| Annuel par pi² | 8,36 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 78 247 $ |
| Annuel par pi² | 14,74 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 138 246 $ |
| Annuel par pi² | 26,04 $ |
Faits sur la propriété
| Prix | 2 424 143 $ CAD | Classe d’immeuble | C |
| Prix par unité | 404 024 $ CAD | Taille du lot | 0,39 AC |
| Type de vente | Investissement | Taille du bâtiment | 5 310 pi² |
| Taux de capitalisation | 5,70% | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 10.9 | Nombre d’étages | 1 |
| Nombre d’unités | 6 | Année de construction/rénovation | 1959/2019 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 2,26/1 000 pi² |
| Sous-type de propriété | Appartement | ||
| Zonage | SR-1 | ||
| Prix | 2 424 143 $ CAD |
| Prix par unité | 404 024 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,70% |
| Multiplicateur du loyer brut | 10.9 |
| Nombre d’unités | 6 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Classe d’immeuble | C |
| Taille du lot | 0,39 AC |
| Taille du bâtiment | 5 310 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 1 |
| Année de construction/rénovation | 1959/2019 |
| Ratio de stationnement | 2,26/1 000 pi² |
| Zonage | SR-1 |
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 2+1 | 6 | 2 989 $ CAD | 885 |
Assez accessible à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Relativement accessible en vélo
30/100
Impôts fonciers
| Numéro de lot | 504-311-35 | Évaluation totale | 1 740 643 $ CAD |
| Évaluation du terrain | 886 439 $ CAD | Impôts annuels | 33 851 $ CAD (6,37 $ CAD/pi²) |
| Évaluation des bâtiments | 854 204 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
504-311-35
Évaluation du terrain
886 439 $ CAD
Évaluation des bâtiments
854 204 $ CAD
Évaluation totale
1 740 643 $ CAD
Impôts annuels
33 851 $ CAD (6,37 $ CAD/pi²)
Année d’imposition
2025
1 de 17
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
3960-3968 Helix 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.

