其他类型
3550平方英尺
(330平方米)
6348 平方英尺
(590平方米)
1950 年
无
2
4 停车位
2026年06月08日
已上市 8 天
12320 Washington Pl | Vacant Unit / Owner-User Opportunity | 4-Unit Multifamily in Culver City. Built in 1950 on a 6,348 SF lot with 3,550 SF of improvements, this well-located Westside fourplex features an all 2-bed/1-bath unit mix averaging approximately 887 SF with 4 on-site parking spaces. Current rent roll: Unit A: 2+1 at $2,058/mo; Unit B: 2+1 vacant and modeled at $3,200/mo market rent; Unit C: 2+1 at $2,239/mo; Unit D: 2+1 at $2,120/mo. Total current residential scheduled rent is $9,617/mo, plus $1,400/mo in parking income, bringing total current scheduled income to $11,017/mo. Stabilized pro forma residential scheduled rent is projected at $12,800/mo, with total pro forma income including parking projected at approximately $13,858/mo. Offered at $1,698,000, the property is priced at $424,500/unit and $478/SF with a 6.02% current cap rate and 8.23% pro forma cap rate. Current NOI is projected at $102,192 with pro forma NOI projected at $139,746. The vacant unit provides an immediate owner-user or lease-up opportunity with no buyout required for that unit. The property also received a brand-new roof and complete exterior repaint in 2025. Also available as part of a paired acquisition with adjacent 12314 Washington Pl. Unified ownership may unlock approved ADU plans and additional long-term upside. Buyer to verify all rents, expenses, parking income, 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
除了房屋基本信息以外,CCHP.COM还可以为您提供该房屋的学区资讯,周边生活资讯,历史成交记录,以及计算贷款每月还款额等功能。 建议您在CCHP.COM右上角点击注册,成功注册后您可以根据您的搜房标准,设置“同类型新房上市邮件即刻提醒“业务,及时获得您所关注房屋的第一手资讯。 这套房子(地址:12320 Washington Pl Los Angeles, CA 90066)是否是您想要的?是否想要预约看房?如果需要,请联系我们,让我们专精该区域的地产经纪人帮助您轻松找到您心仪的房子。