Log In/Sign Up
Your email has been sent.
1035 W 17th St 12 Unit Apartment Building $2,735,679 CAD ($227,973 CAD/Unit) 5.63% Cap Rate Los Angeles, CA 90015


Investment Highlights
- Stable Cash Flow | $112K NOI at 5.63% Cap
- Fully Occupied DTLA Asset with Proven Rental Performance
- Significant Value-Add – Pro Forma 8–9% Cap Potential
Executive Summary
TheWe are pleased to present 1035 W 17th Street, a 12-unit multifamily investment opportunity located in the highly desirable Pico-Union neighborhood, just minutes from Downtown Los Angeles and the LADT employment hub.
This fully occupied (100%) asset offers stable in-place cash flow with a current NOI of $112,593 and a 5.63% cap rate, providing investors with immediate day-one income. The property has been held by the current ownership since 1982, with rents maintained at below-market levels, creating a compelling value-add opportunity.
The asset presents approximately 50%+ rental upside, with current gross income of $166,224 and strong potential to increase to market levels, supporting a projected pro forma cap rate of 8–9%. This allows investors to significantly grow NOI through strategic rent repositioning.
Select capital improvements, including plumbing upgrades and seismic retrofitting, help reduce operational risk and enhance long-term asset stability.
Situated in a high-demand rental corridor, the property benefits from close proximity to Downtown Los Angeles, major transportation routes, and a dense employment base, supporting consistent tenant demand and long-term rental growth.
This offering represents an opportunity to acquire a stabilized, income-producing asset with strong upside potential in one of Los Angeles’ most active rental submarkets.property has undergone improvements including updates to the plumbing system and seismic retrofitting.
This fully occupied (100%) asset offers stable in-place cash flow with a current NOI of $112,593 and a 5.63% cap rate, providing investors with immediate day-one income. The property has been held by the current ownership since 1982, with rents maintained at below-market levels, creating a compelling value-add opportunity.
The asset presents approximately 50%+ rental upside, with current gross income of $166,224 and strong potential to increase to market levels, supporting a projected pro forma cap rate of 8–9%. This allows investors to significantly grow NOI through strategic rent repositioning.
Select capital improvements, including plumbing upgrades and seismic retrofitting, help reduce operational risk and enhance long-term asset stability.
Situated in a high-demand rental corridor, the property benefits from close proximity to Downtown Los Angeles, major transportation routes, and a dense employment base, supporting consistent tenant demand and long-term rental growth.
This offering represents an opportunity to acquire a stabilized, income-producing asset with strong upside potential in one of Los Angeles’ most active rental submarkets.property has undergone improvements including updates to the plumbing system and seismic retrofitting.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$227,218
|
$21.60
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$227,218
|
$21.60
|
| Taxes |
$9,662
|
$0.92
|
| Operating Expenses |
$63,649
|
$6.05
|
| Total Expenses |
$73,310
|
$6.97
|
| Net Operating Income |
$153,908
|
$14.63
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $227,218 |
| Annual Per SF | $21.60 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $227,218 |
| Annual Per SF | $21.60 |
| Taxes (CAD) | |
|---|---|
| Annual | $9,662 |
| Annual Per SF | $0.92 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $63,649 |
| Annual Per SF | $6.05 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $73,310 |
| Annual Per SF | $6.97 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $153,908 |
| Annual Per SF | $14.63 |
Property Facts
Amenities
- Smoke Detector
Unit Amenities
- Kitchen
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $1,488 CAD | - |
| 1+1 | 7 | - | - |
| 2+1 | 4 | - | - |
1 1
Very walkable
80/100
Moderately drivable
70/100
Exceptional public transit
90/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 5135-024-006 | Total Assessment | $670,136 CAD |
| Land Assessment | $202,180 CAD | Annual Taxes | $9,662 CAD ($0.92 CAD/SF) |
| Improvements Assessment | $467,956 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
5135-024-006
Land Assessment
$202,180 CAD
Improvements Assessment
$467,956 CAD
Total Assessment
$670,136 CAD
Annual Taxes
$9,662 CAD ($0.92 CAD/SF)
Tax Year
2025
1 of 3
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Capital Mortgage Service of America
1035 W 17th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
