Se Connecter/S’inscrire
Votre courriel a été envoyé.
Wade Street Apartments 4061 Wade St 10 Unité Immeuble d’appartements 4 980 168 $ CAD (498 017 $ CAD/Unité) 5,39% Taux de capitalisation Los Angeles, CA 90066



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 10 units on an expansive 15,800 SF lot with potential to add up to 8 detached ADUs (Buyer to verify)
- 5.39% initial cap rate with ±15% upside in income
- Situated within the sought-after Culver City school district and municipal jurisdiction
- Attractive low-interest rate, assumable loan delivering a 7.5% Year 1 return
- Desirable mix of all Two-Bedroom units
- Premier Culver West location near Mar Vista, Marina del Rey, and Venice
RÉSUMÉ DE L'ANNONCE
Kidder Mathews, as exclusive listing agent, is pleased to offer 4061 Wade St, a charming 10-unit apartment community on a quiet residential street in prime Culver West.
THE ASSET
Built in 1953, this charming apartment community sits on an expansive 15,825-square-foot parcel and features an attractive mix of all two-bedroom units. The lot size and configuration make the property a strong candidate for future detached ADU development. Ample on-site parking is provided at the rear of the property, including 10 covered spaces and 3 uncovered spaces.
The building offers spacious, well-appointed units and delivers an initial 5.39% cap rate, with approximately 15% rental upside achievable through unit turnover and renovation, as well as the implementation of a RUBS program to recapture utility expenses. The existing loan is potentially assumable at a highly attractive 4.35% interest rate, fully amortizing and fixed through July 1, 2027.
THE NEIGHBORHOOD
4061 Wade St is located in the highly desirable Culver West neighborhood, offering a rare combination of quiet residential living and immediate access to some of the Westside’s most sought-after communities, including Mar Vista, Marina del Rey, Downtown Culver City, and Venice.
Residents enjoy exceptional walkability, with a wide selection of shopping, dining, and entertainment just steps away along Washington Boulevard. The property is also less than a mile from Villa Marina Marketplace, a major Marina del Rey retail destination featuring an impressive tenant mix such as AMC Dine-In, Equinox Fitness, Gelson’s Market, Ruth’s Chris Steak House, Yard House, and more.
The property is situated on a peaceful residential street that dead-ends into Culver West Alexander Park, a 3.13-acre neighborhood park offering open green space, sports courts, a playground, and one of Culver City’s only designated dog-walking paths.
THE ASSET
Built in 1953, this charming apartment community sits on an expansive 15,825-square-foot parcel and features an attractive mix of all two-bedroom units. The lot size and configuration make the property a strong candidate for future detached ADU development. Ample on-site parking is provided at the rear of the property, including 10 covered spaces and 3 uncovered spaces.
The building offers spacious, well-appointed units and delivers an initial 5.39% cap rate, with approximately 15% rental upside achievable through unit turnover and renovation, as well as the implementation of a RUBS program to recapture utility expenses. The existing loan is potentially assumable at a highly attractive 4.35% interest rate, fully amortizing and fixed through July 1, 2027.
THE NEIGHBORHOOD
4061 Wade St is located in the highly desirable Culver West neighborhood, offering a rare combination of quiet residential living and immediate access to some of the Westside’s most sought-after communities, including Mar Vista, Marina del Rey, Downtown Culver City, and Venice.
Residents enjoy exceptional walkability, with a wide selection of shopping, dining, and entertainment just steps away along Washington Boulevard. The property is also less than a mile from Villa Marina Marketplace, a major Marina del Rey retail destination featuring an impressive tenant mix such as AMC Dine-In, Equinox Fitness, Gelson’s Market, Ruth’s Chris Steak House, Yard House, and more.
The property is situated on a peaceful residential street that dead-ends into Culver West Alexander Park, a 3.13-acre neighborhood park offering open green space, sports courts, a playground, and one of Culver City’s only designated dog-walking paths.
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
FAITS SUR LA PROPRIÉTÉ
| Prix | 4 980 168 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 498 017 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,36 AC |
| Taux de capitalisation | 5,39% | Taille du bâtiment | 7 996 pi² |
| Multiplicateur du loyer brut | 11.77 | Occupation moyenne | 90% |
| Nombre d’unités | 10 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1953 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,75/1 000 pi² |
| Zonage | CCR3A* | ||
| Prix | 4 980 168 $ CAD |
| Prix par unité | 498 017 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,39% |
| Multiplicateur du loyer brut | 11.77 |
| Nombre d’unités | 10 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,36 AC |
| Taille du bâtiment | 7 996 pi² |
| Occupation moyenne | 90% |
| Nombre d’étages | 2 |
| Année de construction | 1953 |
| Ratio de stationnement | 1,75/1 000 pi² |
| Zonage | CCR3A* |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Ventilateurs de plafond
- Planchers de tuiles
- Cuisine
- Planchers de bois franc
- Four
- Fourchette
- Bain/Douche
COMMODITÉS DU SITE
- Installations de lessive
- Clôturé
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 2+1 | 10 | - | 800 |
1 1
Walk Score®
Très pratique à pied (88)
Bike Score®
Très cyclable (76)
Impôts fonciers
| Numéro de lot | 4231-028-015 | Évaluation totale | 2 345 745 $ CAD |
| Évaluation du terrain | 1 390 074 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 955 671 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
4231-028-015
Évaluation du terrain
1 390 074 $ CAD
Évaluation des bâtiments
955 671 $ CAD
Évaluation totale
2 345 745 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 19
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
Wade Street Apartments | 4061 Wade 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.
