Se Connecter/S’inscrire
Votre courriel a été envoyé.
6126 Brynhurst Ave 7 Unité Immeuble d’appartements 1 453 725 $ CAD (207 675 $ CAD/Unité) 3,44% Taux de capitalisation Los Angeles, CA 90043



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 7-Unit Apartment Located in the Hyde Park Neighborhood of Los Angeles | Large 9,477-SF Lot
- 10.22% Pro-Forma Cap Rate & 6.78 Pro-Forma GRM | Offered at $150,000 Per Unit & $282 Per SF
- Located Just a Few Blocks from Hyde Park Station for the Crenshaw/LAX Metro Transit Line (K Line)
- Rare LAR3 TOC Tier 3 Zoning – Build Up to 21 Units* | Tremendous Value-Add Opportunity | Approximately 90% in Rental Upside
- Unit Mix of (One) 2-Bedroom/1-Bathroom House & (Six) 1-Bedroom/1-Bathroom Units
- Located 2 Miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium & The Forum and Approximately 2.5 Mile from Intuit Dome (NBA Clippers Arena)
RÉSUMÉ DE L'ANNONCE
ASSET
7-unit apartment located in the Hyde Park neighborhood of Los Angeles.
The property is comprised of (one) 2-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units.
Situated on a large 9,477-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 21 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 21 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,723-SF apartment is located just a few blocks from the Hyde Park Station of the Crenshaw/LAX Metro Line. The Crenshaw/LAX line (K Line) is a $2.1 Billion project of an 8.5-mile light rail line connecting South Los Angeles to the South Bay and the Los Angeles Airport. In a separate phase of the project, Metro hopes to add plans to extend the line to as far north as Hollywood.
Furthermore, the asset is located just south of Slauson Avenue and west of Crenshaw Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores. The property is located 2 miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium and The Forum and approximately 2.5 miles from Intuit Dome (NBA Clippers Arena).
FINANCIALS
Offered at a 10.22% pro-forma cap rate and 6.78 pro-forma GRM, 6126 Brynhurst Avenue has rents which are +/- 90% below market. The property is being offered at $150,000 per unit and $282 per square foot.
*Buyer to verify. Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
7-unit apartment located in the Hyde Park neighborhood of Los Angeles.
The property is comprised of (one) 2-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units.
Situated on a large 9,477-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 21 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 21 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,723-SF apartment is located just a few blocks from the Hyde Park Station of the Crenshaw/LAX Metro Line. The Crenshaw/LAX line (K Line) is a $2.1 Billion project of an 8.5-mile light rail line connecting South Los Angeles to the South Bay and the Los Angeles Airport. In a separate phase of the project, Metro hopes to add plans to extend the line to as far north as Hollywood.
Furthermore, the asset is located just south of Slauson Avenue and west of Crenshaw Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores. The property is located 2 miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium and The Forum and approximately 2.5 miles from Intuit Dome (NBA Clippers Arena).
FINANCIALS
Offered at a 10.22% pro-forma cap rate and 6.78 pro-forma GRM, 6126 Brynhurst Avenue has rents which are +/- 90% below market. The property is being offered at $150,000 per unit and $282 per square foot.
*Buyer to verify. Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
112 643 $
|
30,26 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
3 378 $
|
0,91 $
|
| Revenu brut effectif |
109 265 $
|
29,35 $
|
| Taxes |
18 172 $
|
4,88 $
|
| Dépenses d’exploitation |
41 156 $
|
11,05 $
|
| Total des dépenses |
59 327 $
|
15,94 $
|
| Revenu net d’exploitation |
49 938 $
|
13,41 $
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 112 643 $ |
| Annuel par pi² | 30,26 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 3 378 $ |
| Annuel par pi² | 0,91 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 109 265 $ |
| Annuel par pi² | 29,35 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 18 172 $ |
| Annuel par pi² | 4,88 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 41 156 $ |
| Annuel par pi² | 11,05 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 59 327 $ |
| Annuel par pi² | 15,94 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 49 938 $ |
| Annuel par pi² | 13,41 $ |
FAITS SUR LA PROPRIÉTÉ
| Prix | 1 453 725 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 207 675 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,22 AC |
| Taux de capitalisation | 3,44% | Taille du bâtiment | 3 723 pi² |
| Multiplicateur du loyer brut | 12.91 | Occupation moyenne | 100% |
| Nombre d’unités | 7 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1953 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,88/1 000 pi² |
| Zonage | LAR3 - Niveau 3 TOC | ||
| Prix | 1 453 725 $ CAD |
| Prix par unité | 207 675 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 3,44% |
| Multiplicateur du loyer brut | 12.91 |
| Nombre d’unités | 7 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,22 AC |
| Taille du bâtiment | 3 723 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction | 1953 |
| Ratio de stationnement | 1,88/1 000 pi² |
| Zonage | LAR3 - Niveau 3 TOC |
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 2+1 | 1 | 1 524 $ CAD | - |
| 1+1 | 6 | 1 311 $ CAD | - |
1 1
Walk Score®
Très pratique à pied (72)
Impôts fonciers
| Numéro de lot | 4006-005-019 | Évaluation totale | 1 834 830 $ CAD (2025) |
| Évaluation du terrain | 1 356 179 $ CAD (2025) | Impôts annuels | 18 172 $ CAD (4,88 $ CAD/pi²) |
| Évaluation des bâtiments | 478 650 $ CAD (2025) | Année d’imposition | 2024 |
Impôts fonciers
Numéro de lot
4006-005-019
Évaluation du terrain
1 356 179 $ CAD (2025)
Évaluation des bâtiments
478 650 $ CAD (2025)
Évaluation totale
1 834 830 $ CAD (2025)
Impôts annuels
18 172 $ CAD (4,88 $ CAD/pi²)
Année d’imposition
2024
1 de 11
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
6126 Brynhurst 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.
