Log In/Sign Up
Your email has been sent.
Two Separate Homes - Fully Separately Metered 11012 Willowbrook Ave 2 Unit Apartment Building $684,628 CAD ($342,314 CAD/Unit) 4.83% Cap Rate Los Angeles, CA 90059
EXECUTIVE SUMMARY
Two stand-alone, single-story homes on one lot, where tenants cover ALL utilities, including water, trash, gas, and electricity! This income-generating property offers a total of 1,714 rentable square feet on a 5,131 SF LAR2-zoned lot with newer electrical throughout. Built in 1947, both homes are tucked behind a private driveway with parking for up to 6 vehicles. The unit mix includes one 2-bedroom home and one 1-bedroom home, making it ideal for various tenant profiles. Priced competitively at $499,000, this property presents strong upside potential in rental income. It's perfect for an owner-user who wants to live in one unit while renting the other to offset mortgage costs, or for investors seeking steady cash flow and long-term appreciation. Both units will be delivered tenant-occupied at the close of escrow, offering immediate rental income from day one. Contact the listing broker for additional information.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$33,080
|
$19.30
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $33,080 |
| Annual Per SF | $19.30 |
PROPERTY FACTS
| Price | $684,628 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $342,314 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.12 AC |
| Cap Rate | 4.83% | Building Size | 1,714 SF |
| Gross Rent Multiplier | 14.32 | Average Occupancy | 100% |
| No. Units | 2 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1947 |
| Property Subtype | Apartment | Parking Ratio | 3.5/1,000 SF |
| Zoning | LAR2 - 5,131 SF LAR2 Zoned Midblock Lot. | ||
| Price | $684,628 CAD |
| Price Per Unit | $342,314 CAD |
| Sale Type | Investment |
| Cap Rate | 4.83% |
| Gross Rent Multiplier | 14.32 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.12 AC |
| Building Size | 1,714 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1947 |
| Parking Ratio | 3.5/1,000 SF |
| Zoning | LAR2 - 5,131 SF LAR2 Zoned Midblock Lot. |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 1 | $2,283 CAD | - |
| 2+1 | 1 | $1,633 CAD | - |
1 1
Walk Score®
Very Walkable (74)
1 of 19
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Two Separate Homes - Fully Separately Metered | 11012 Willowbrook Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.