Se Connecter/S’inscrire
Votre courriel a été envoyé.
645-649 N Cummings St 5 Unité Immeuble d’appartements 2 731 887 $ CAD (546 377 $ CAD/Unité) 5,97% Taux de capitalisation Los Angeles, CA 90033



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Tremendous upside - Rapidly growing area
- Tenant pays all utilities
- Great Egress and Ingress for parking flow
- Large units
- Easy to manage and maintain
- Amazing and easy going tenants
Résumé de l'annonce
645 N Cummings St is $875,000 Duplex- 5br/2 bath in each unit. 1,715 sq ft per unit
649 N Cummings St is $1,049,000 Triplex- Single family home 3br/2 bath remodeled , 3br/1 bath and 2br /1 bath unit. single family unit will be vacant at end of June for an owner user.
TREMENDOUS UPSIDE! This well-maintained triplex offers a rare opportunity for significant rental growth in the rapidly evolving Boyle Heights market. The property features approximately 3,245 sq ft of building area on a 5,071 sq ft corner lot, providing excellent ingress and egress for parking. The front building consists of two units a 3-bedroom, 1-bath and a 2-bedroom, 1-bath while the detached rear unit offers 3 bedrooms and 2 bathrooms and was fully remodeled approximately 4 years ago. This versatile unit mix is highly desirable for maximizing rental income and attracting long-term tenants. Tenants share the driveway for parking and are responsible for maintaining the parking area. Tenants also pay all utilities, keeping landlord expenses minimal and limited to property taxes and insurance. With low operating costs and strong income potential, this property is an efficient, income-producing investment. Located in a quiet residential neighborhood, the property offers a unique blend of suburban comfort with close proximity to ongoing development and appreciation throughout Boyle Heights. BONUS OPPORTUNITY: Back unit will be moving out in June. It will be delivered vacant for owner occupying the unit. It is also a great opportunity to raise the income to market value. The adjacent property at 645 N Cummings is also available for sale, presenting a rare chance to acquire multiple income properties in a prime location. Additional details available upon request.
649 N Cummings St is $1,049,000 Triplex- Single family home 3br/2 bath remodeled , 3br/1 bath and 2br /1 bath unit. single family unit will be vacant at end of June for an owner user.
TREMENDOUS UPSIDE! This well-maintained triplex offers a rare opportunity for significant rental growth in the rapidly evolving Boyle Heights market. The property features approximately 3,245 sq ft of building area on a 5,071 sq ft corner lot, providing excellent ingress and egress for parking. The front building consists of two units a 3-bedroom, 1-bath and a 2-bedroom, 1-bath while the detached rear unit offers 3 bedrooms and 2 bathrooms and was fully remodeled approximately 4 years ago. This versatile unit mix is highly desirable for maximizing rental income and attracting long-term tenants. Tenants share the driveway for parking and are responsible for maintaining the parking area. Tenants also pay all utilities, keeping landlord expenses minimal and limited to property taxes and insurance. With low operating costs and strong income potential, this property is an efficient, income-producing investment. Located in a quiet residential neighborhood, the property offers a unique blend of suburban comfort with close proximity to ongoing development and appreciation throughout Boyle Heights. BONUS OPPORTUNITY: Back unit will be moving out in June. It will be delivered vacant for owner occupying the unit. It is also a great opportunity to raise the income to market value. The adjacent property at 645 N Cummings is also available for sale, presenting a rare chance to acquire multiple income properties in a prime location. Additional details available upon request.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
204 500 $
|
30,64 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
204 500 $
|
30,64 $
|
| Taxes |
30 734 $
|
4,60 $
|
| Dépenses d’exploitation |
10 791 $
|
1,62 $
|
| Total des dépenses |
41 525 $
|
6,22 $
|
| Revenu net d’exploitation |
162 975 $
|
24,42 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 204 500 $ |
| Annuel par pi² | 30,64 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 204 500 $ |
| Annuel par pi² | 30,64 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 30 734 $ |
| Annuel par pi² | 4,60 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 10 791 $ |
| Annuel par pi² | 1,62 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 41 525 $ |
| Annuel par pi² | 6,22 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 162 975 $ |
| Annuel par pi² | 24,42 $ |
Faits sur la propriété
| Prix | 2 731 887 $ CAD | Classe d’immeuble | C |
| Prix par unité | 546 377 $ CAD | Taille du lot | 0,24 AC |
| Type de vente | Investissement | Taille du bâtiment | 6 675 pi² |
| Taux de capitalisation | 5,97% | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 13.36 | Nombre d’étages | 2 |
| Nombre d’unités | 5 | Année de construction | 1931 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 1,35/1 000 pi² |
| Sous-type de propriété | Appartement | ||
| Zonage | LAR2 - Two-Family Zone | ||
| Prix | 2 731 887 $ CAD |
| Prix par unité | 546 377 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,97% |
| Multiplicateur du loyer brut | 13.36 |
| Nombre d’unités | 5 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Classe d’immeuble | C |
| Taille du lot | 0,24 AC |
| Taille du bâtiment | 6 675 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction | 1931 |
| Ratio de stationnement | 1,35/1 000 pi² |
| Zonage | LAR2 - Two-Family Zone |
Commodités
- Détecteur de fumée
Commodités des unités
- Micro-ondes
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Planchers de bois franc
- Fourchette
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 5+2 | 2 | 3 511 $ CAD | 1 715 |
| 3+2 | 1 | 5 381 $ CAD | - |
| 3+1 | 1 | 2 686 $ CAD | - |
| 2+1 | 1 | 1 622 $ CAD | - |
1 1
Très accessible à pied
80/100
Très bien adapté aux voitures
80/100
Transports en commun efficaces
80/100
Plutôt accessible en vélo
40/100
Impôts fonciers
| Numéros de lot | Évaluation totale | 2 205 138 $ CAD | |
| Évaluation du terrain | 1 182 742 $ CAD | Impôts annuels | 30 734 $ CAD (4,60 $ CAD/pi²) |
| Évaluation des bâtiments | 1 022 396 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéros de lot
Évaluation du terrain
1 182 742 $ CAD
Évaluation des bâtiments
1 022 396 $ CAD
Évaluation totale
2 205 138 $ CAD
Impôts annuels
30 734 $ CAD (4,60 $ CAD/pi²)
Année d’imposition
2025
1 de 20
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
645-649 N Cummings 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.
