Se Connecter/S’inscrire
Votre courriel a été envoyé.
Ridgewood Apartments 729-733 W Foothill Blvd 32 Unité Immeuble d’appartements 10 527 824 $ CAD (328 994 $ CAD/Unité) 5,37% Taux de capitalisation Monrovia, CA 91016



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Superbly Maintained 32-Unit Asset Featuring Consistent High Occupancy Levels Located in the Desirable City of Monrovia North of the 210 Freeway
- Attractive 7.40% Cash on Cash Return with Current Income, 10.03% Return with Pro Forma Income with Loan Assumption
- ±20,160 SF Pride of Ownership Asset Situated on ±44,854 SF Lot
- Favorable Debt to Assume | 2.95% Interest Only Payments until November 2030 Allows a New Investor to Cash Flow Over 6% Year-1
- Currently 5.37% Cap Rate on Current Income, 6.80% Cap Rate at Market Rents
- Unit Mix Features One & Two-Bedroom Floor Plans | Average Unit Size of ±633 SF
Résumé de l'annonce
CBRE proudly presents Ridgewood Apartments, a pristinely maintained 32-unit asset located at 729 W Foothill Boulevard in Monrovia, California. Situated North of the 210 Freeway, this pride-of-ownership property benefits from a supply-constrained submarket, excellent schools, and consistent high occupancy levels. Monrovia’s growing population and the property’s historical stability make this is an ideal investment choice for steady rental income and long-term appreciation.
The Ridgewood Apartments is a 32-unit property originally built in 1958, featuring a total building size of ±20,160 SF situated on a ±44,854 SF lot (±1.03 Acres). The property features an excellent unit mix of one and two-bedroom units averaging 633 SF. Meticulously cared for, the asset features a communal laundry facility, mature lush landscaping with a courtyard, and ample carport and surface parking. Most units have been upgraded with vinyl plank flooring, stainless steel appliances, and wall AC/heating.
This opportunity features favorable debt to assume at a 2.95% interest-only rate until November 2030. This rare financing allows a new investor to realize a 7.40% Cash-on-Cash return on current income, with the potential to reach a 10.03% return on pro forma income. The property currently operates at a 5.37% Cap Rate, with a clear path to a 6.80% Cap Rate at market rents.
The city of Monrovia is ideally located within Southern California offering easy access to the 210, 605, 134, 10 and 5 freeways connecting to all of Los Angeles County, Ventura County, San Bernardino and beyond. Its location offers convenient access to neighboring cities within the San Gabriel Valley. Significant local landmarks within a 20- mile radius include: Santa Anita Park, Los Angeles County Arboretum, The Huntington Library, City of Hope Hospital, The Rose Bowl, Dodger Stadium, Crypto.com Arena, Griffith Observatory, Los Angeles Zoo, Hollywood Walk of Fame, Hollywood Bowl, Universal Studios and more.
Ridgewood Apartments in the city of Monrovia is a premier income-producing asset with a compelling 16% rental upside, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors alike.
The Ridgewood Apartments is a 32-unit property originally built in 1958, featuring a total building size of ±20,160 SF situated on a ±44,854 SF lot (±1.03 Acres). The property features an excellent unit mix of one and two-bedroom units averaging 633 SF. Meticulously cared for, the asset features a communal laundry facility, mature lush landscaping with a courtyard, and ample carport and surface parking. Most units have been upgraded with vinyl plank flooring, stainless steel appliances, and wall AC/heating.
This opportunity features favorable debt to assume at a 2.95% interest-only rate until November 2030. This rare financing allows a new investor to realize a 7.40% Cash-on-Cash return on current income, with the potential to reach a 10.03% return on pro forma income. The property currently operates at a 5.37% Cap Rate, with a clear path to a 6.80% Cap Rate at market rents.
The city of Monrovia is ideally located within Southern California offering easy access to the 210, 605, 134, 10 and 5 freeways connecting to all of Los Angeles County, Ventura County, San Bernardino and beyond. Its location offers convenient access to neighboring cities within the San Gabriel Valley. Significant local landmarks within a 20- mile radius include: Santa Anita Park, Los Angeles County Arboretum, The Huntington Library, City of Hope Hospital, The Rose Bowl, Dodger Stadium, Crypto.com Arena, Griffith Observatory, Los Angeles Zoo, Hollywood Walk of Fame, Hollywood Bowl, Universal Studios and more.
Ridgewood Apartments in the city of Monrovia is a premier income-producing asset with a compelling 16% rental upside, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors alike.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
989 477 $
|
49,08 $
|
| Autres revenus |
35 874 $
|
1,78 $
|
| Perte due à l’inoccupation |
30 761 $
|
1,53 $
|
| Revenu brut effectif |
994 590 $
|
49,33 $
|
| Taxes |
149 429 $
|
7,41 $
|
| Dépenses d’exploitation |
279 810 $
|
13,88 $
|
| Total des dépenses |
429 239 $
|
21,29 $
|
| Revenu net d’exploitation |
565 351 $
|
28,04 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 989 477 $ |
| Annuel par pi² | 49,08 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 35 874 $ |
| Annuel par pi² | 1,78 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 30 761 $ |
| Annuel par pi² | 1,53 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 994 590 $ |
| Annuel par pi² | 49,33 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 149 429 $ |
| Annuel par pi² | 7,41 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 279 810 $ |
| Annuel par pi² | 13,88 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 429 239 $ |
| Annuel par pi² | 21,29 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 565 351 $ |
| Annuel par pi² | 28,04 $ |
Faits sur la propriété
| Prix | 10 527 824 $ CAD | Style d’appartement | Jardin |
| Prix par unité | 328 994 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 1,03 AC |
| Taux de capitalisation | 5,37% | Taille du bâtiment | 20 160 pi² |
| Multiplicateur du loyer brut | 10.27 | Nombre d’étages | 2 |
| Nombre d’unités | 32 | Année de construction | 1958 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 1,79/1 000 pi² |
| Sous-type de propriété | Appartement | ||
| Zonage | RH, Monrovia | ||
| Prix | 10 527 824 $ CAD |
| Prix par unité | 328 994 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,37% |
| Multiplicateur du loyer brut | 10.27 |
| Nombre d’unités | 32 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 1,03 AC |
| Taille du bâtiment | 20 160 pi² |
| Nombre d’étages | 2 |
| Année de construction | 1958 |
| Ratio de stationnement | 1,79/1 000 pi² |
| Zonage | RH, Monrovia |
Commodités
Commodités des unités
- Climatisation
- Balcon
- Traitement des déchets
- Fourchette
- Bain/Douche
- Terrasse
- Patio
Commodités du site
- Accès 24 heures
- Accès contrôlé
- CVCA contrôlé par le locataire
- Sans ascenseur
- Détecteur de fumée
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 25 | 2 455 $ CAD | 600 |
| 2+1 | 7 | 2 833 $ CAD | 750 |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement facile d’accès en voiture
100/100
Transports en commun limités
20/100
Plutôt praticable en vélo
40/100
Impôts fonciers
| Numéro de lot | 8504-019-038 | Évaluation totale | 3 234 627 $ CAD |
| Évaluation du terrain | 1 386 265 $ CAD | Impôts annuels | 149 429 $ CAD (7,41 $ CAD/pi²) |
| Évaluation des bâtiments | 1 848 362 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
8504-019-038
Évaluation du terrain
1 386 265 $ CAD
Évaluation des bâtiments
1 848 362 $ CAD
Évaluation totale
3 234 627 $ CAD
Impôts annuels
149 429 $ CAD (7,41 $ CAD/pi²)
Année d’imposition
2025
1 de 43
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Ridgewood Apartments | 729-733 W Foothill Blvd
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.
