3613 E 1 St & 121 N Townsend Ave Portfolio, Los Angeles, CA
Two-building commercial portfolio with parking in East Los Angeles.
- Added:
- Jun 10, 2024
- Days on Market:
- 733
- Last Refresh:
- May 19 at 10:44 pm
Property Features for 3613 E 1 St & 121 N Townsend Ave Portfolio
General Information
- Standard status
- Active
- Size
- 9,352 SF
- Lot size
- 0.32 Acres
- Property subtype
- RETAIL
Listing agent Tony Naples License #01811344 (818) 395-4373
Listing office Lee & Associates (818) 395-4373
Listing date Jun 10, 2024
Source Moodyscre
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Lee & Associates
HighLights
- Prime E. 1st St Frontage
- High‑Visibility, Heavy Traffic Location
- Adjoined Bldgs- Retail & Storage with Dock‑High Loading
- Private Parking Lot off Townsend with ±10 Parking Spaces
- BONUS Mezz SF (±1,100SF)
- Delivered Vacant (60 Days)
Overview
Local Financial Insights For Retail
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $345.6k | $36.96 |
| − Vacancy | −$35.6k | −$3.81 |
| EGI | $310.0k | $33.15 |
| − OpEx | −$93.0k | −$9.95 |
| NOI | $217.0k | $23.21 |
Alternative Uses
Current Use by Public Records
Similar Places Nearby
- Best Flowers — 5062 Eagle Rock Blvd, Los Angeles, CA 90041
Location Insight
- Map
- Local Demand
- City
- Los Angeles
- County
- Los Angeles
- State
- California
- Longitude
- -118.203
- Latitude
- 34.1305