12314 Washington Pl,
Los Angeles, CA 90066
在售房 $1,498,000 ($149.8万)
卧室: 8 浴室: / 其他类型
房屋信息

其他类型

3488平方英尺
(324平方米)

6130 平方英尺
(569平方米)

1950 年

2

4 停车位

冷: WW

暖: WL

2026年06月08日
已上市 8 天

地产编号: 26844891
所处郡县: LA
面积单价:$429.47/sq.ft ($4,623 / 平方米)
车位类型:DY
房屋简介

12314 Washington Pl is a well-located 4-unit multifamily property in Culver City featuring an all 2-bed/1-bath unit mix. Built in 1950, the property sits on a 6,130 SF lot with 3,488 SF of improvements and 4 on-site parking spaces. Each unit averages approximately 872 SF. Current rent roll: Unit A: 2+1 at $2,058/mo; Unit B: 2+1 at $2,058/mo; Unit C: 2+1 at $2,058/mo; Unit D: 2+1 at $2,058/mo. Total current scheduled rent is $8,232/mo, with all four units currently occupied. Market rent is projected at $3,200/mo per unit, creating approximately 55% rent-to-market upside and a pro forma scheduled rent of $12,800/mo. Offered at $1,498,000, the property is priced at $374,500/unit and $429/SF with a 4.53% current cap rate and 8.08% pro forma cap rate. Current NOI is projected at $67,845 with pro forma NOI projected at $121,017. The property also received a brand-new roof and complete exterior repaint in 2025. Also available as part of a paired acquisition with adjacent 12320 Washington Pl. Unified ownership may unlock approved ADU plans and additional long-term upside. Buyer to verify all rents, expenses, market rent assumptions, ADU approvals, zoning, and development potential.

中文描述

选择基本情况, 帮您快速计算房贷

$
$
%
%
查看更多利率
每月还款额:
参考首付:
利息总金额:
剩余总金额:
花费总金额:
查看更多贷款信息
想要看房?
联系客服: