Partager cette annonce

Message

912 caractères restants

Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.

Votre courriel a été envoyé.

Toujours intéressé ?

Contactez le courtier pour plus d'informations sur cette propriété

Certaines informations ont été traduites automatiquement.

Faits saillants de l'investissement

  • Strong Cash Flow: ~$177,648 annual income; ±7.08% cap rate; ±7.42% cash-on-cash return
  • Stable Financing: ~1.20x debt coverage supports cash flow stability
  • ADU Upside: ±760 SF two-bedroom, two-bath ADU plans included for future income growth
  • Attractive Value: ±8.98 GRM; competitive price per unit vs replacement cost
  • Turnkey Condition: 2023 renovation & 2024 upgraded electrical systems minimize near-term capex
  • Expense Control & Operational Efficiency: Separately metered gas and electricity reduce owner-paid utilities

Résumé de l'annonce

Lucrum Real Estate Group is pleased to present Sapphire Crest, a fully renovated, seven-unit multifamily investment opportunity located at 823 Lagoon Avenue in Wilmington, California. This two-story, garden-style asset encompasses approximately ±5,301 square feet on a ±7,512 -square-foot LARD1.5-zoned lot, offering investors a compelling combination of stabilized income, strong value metrics, and reduced operational risk.
Sapphire Crest is currently operating with stabilized in-place rents, generating approximately $177,648 in scheduled gross annual income and delivering an attractive current ±7.08% cap rate with a ±7.42% cash-on-cash return under prevailing financing assumptions. At a competitive ±8.98 GRM and favorable price per unit relative to replacement cost, the property supports efficient leverage scenarios while providing immediate day-one cash flow and predictable yield.
Originally constructed in 1965, the property underwent a comprehensive renovation in 2023, including fully remodeled interiors, a new roof, new windows, drought-tolerant landscaping, and a freshly painted exterior. In May 2024, all electrical subpanels were replaced, materially strengthening core building systems and minimizing near-term capital expenditure exposure for future ownership. Wilmington’s employment-driven rental base and proximity to major ports and logistics corridors support consistent demand, enhancing income stability and downside protection for long-term investors. Units feature modern finishes, updated kitchens and bathrooms, new flooring, wall air conditioning, and ample cabinet and storage space, positioning the asset at the top of its competitive set within the submarket.
From an operational standpoint, the property benefits from separately metered gas and electricity, on-site laundry facilities, and garage parking for seven vehicles, supporting expense control, tenant retention, and long-term income durability. In addition to stabilized operations, the asset includes architectural drawings for a potential ±760-square-foot two-bedroom, two-bath ADU, offering a clearly defined pathway for future income growth without altering existing operations, subject to buyer verification and local approvals. With major capital improvements completed and diversified income across seven units, Sapphire Crest represents a turnkey, low-maintenance acquisition well-suited for investors seeking reliable cash flow with optional long-term upside.
Sapphire Crest is located within an established residential pocket of Wilmington in Los Angeles County, offering convenient access to major employment centers, coastal cities, and regional transportation corridors. The property benefits from proximity to Long Beach, San Pedro, Carson, Torrance, and Lakewood, supporting broad tenant demand across multiple employment bases.
The property offers efficient access to the 110 and 1 Freeways, enabling connectivity throughout the South Bay and greater Los Angeles region. Long Beach Harbor and the Queen Mary are approximately a 15-minute drive, while nearby anchors such as Los Angeles Harbor College and Ken Malloy Harbor Regional Park further support neighborhood stability and livability.
The immediate area provides strong walkability and bike accessibility, with nearby retail, dining, and daily-needs services contributing to the property’s high Walk and Bike Scores. This combination of residential character, accessibility, and regional connectivity reinforces Sapphire Crest’s position as a durable, long-term rental asset within a supply-constrained coastal submarket.


Location Highlights

+ Employment-Driven Rental Market: Wilmington’s proximity to the Ports of Los Angeles and Long Beach and related logistics and industrial employment supports consistent housing demand.

+ Established Coastal Submarket: Limited new multifamily supply in established residential pockets supports occupancy stability and income durability.

+ Proximity to Major Ports: Approximately 6.5 miles to the Port of Los Angeles and 8 miles to the Port of Long Beach, anchoring long-term economic activity.

+ Regional Freeway Connectivity: Convenient access to the I-110 and I-710 Freeways, supporting commuter and employment accessibility throughout the Harbor Area and South Bay.

+ Transit & Tenant Accessibility: Multiple nearby bus routes, access to the Wilmington train station, and strong walkability and bike access support tenant convenience and retention.

Bilan financier (Réel - 2026)

Annuel (CAD) Annuel par pi² (CAD)
Revenu de location brut 242 644 $ 45,77 $
Autres revenus 3 441 $ 0,65 $
Perte due à l’inoccupation 7 382 $ 1,39 $
Revenu brut effectif 238 703 $ 45,03 $
Taxes 27 619 $ 5,21 $
Dépenses d’exploitation 54 671 $ 10,31 $
Total des dépenses 82 290 $ 15,52 $
Revenu net d’exploitation 156 413 $ 29,51 $

Bilan financier (Réel - 2026)

Revenu de location brut (CAD)
Annuel 242 644 $
Annuel par pi² 45,77 $
Autres revenus (CAD)
Annuel 3 441 $
Annuel par pi² 0,65 $
Perte due à l’inoccupation (CAD)
Annuel 7 382 $
Annuel par pi² 1,39 $
Revenu brut effectif (CAD)
Annuel 238 703 $
Annuel par pi² 45,03 $
Taxes (CAD)
Annuel 27 619 $
Annuel par pi² 5,21 $
Dépenses d’exploitation (CAD)
Annuel 54 671 $
Annuel par pi² 10,31 $
Total des dépenses (CAD)
Annuel 82 290 $
Annuel par pi² 15,52 $
Revenu net d’exploitation (CAD)
Annuel 156 413 $
Annuel par pi² 29,51 $

Faits sur la propriété

Prix 2 209 458 $ CAD
Prix par unité 315 637 $ CAD
Type de vente Investissement
Taux de capitalisation 7,08%
Multiplicateur du loyer brut 8.98
Nombre d’unités 7
Type de propriété Immeuble residentiel
Sous-type de propriété Appartement
Style d’appartement Jardin
Classe d’immeuble C
Taille du lot 0,17 AC
Taille du bâtiment 5 301 pi²
Occupation moyenne 100%
Nombre d’étages 2
Année de construction/rénovation 1965/2023
Ratio de stationnement 1,32/1 000 pi²
Zone de développement économique Oui
Zonage LARD1.5

Commodités

Commodités des unités

  • Cuisine
  • Fourchette
  • Bain/Douche

Commodités du site

  • Installations de lessive

Unité renseignements sur le mélange

Description Nombre d’unités Loyer moyen/mois pi²
1+1 4 2 631 $ CAD -
2+1 1 3 186 $ CAD -
2+1.5 2 3 255 $ CAD -
Assez praticable à pied
50/100
Très facile d’accès en voiture
80/100
Transports en commun relativement accessibles
40/100
Plutôt praticable en vélo
50/100

Impôts fonciers

Impôts fonciers

Numéro de lot
7416-025-027
Évaluation du terrain
1 267 483 $ CAD (2025)
Évaluation des bâtiments
915 404 $ CAD (2025)
Évaluation totale
2 182 887 $ CAD (2025)
Impôts annuels
27 619 $ CAD (5,21 $ CAD/pi²)
Année d’imposition
2026
  • ID d’inscription: 39339813

  • Date de mise sur le marché: 2026-02-05

  • Dernière mise à jour:

  • Adresse: 823 Lagoon Ave, Wilmington, CA 90744

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 Limite de caractères ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}