Log In/Sign Up
Your email has been sent.
1121 N Berendo St - 100% LEASED, 2021 FOURPLEX W/ 4 YEARS PROVEN 4 Unit Apartment Building Offered at $3,462,900 CAD at a 5.52% Cap Rate Los Angeles, CA 90029



Investment Highlights
- 2021-built fourplex with four years of proven rental history.
- Larger floorplans that outperform typical new construction.
- Surrounded by major employment hubs like Netflix HQ, Paramount Studios, Kaiser, Childrens Hospital, and Sunset & Gower Studios.
- Delivered 100% leased with two of the 3 bedroom units JUST rented at $3,995!
- Walkable Virgil Village location steps to Michelin dining, Erewhon, and Silver Lake.
Executive Summary
The 2-4 Unit Specialists are pleased to present 1121 N Berendo, a 2021-built fourplex in Virgil
Village (Silver Lake adj.), East Hollywood offering a strong 5.52% cap rate, four years of
proven rental history, and a 100% stabilized income stream.
The property features a desirable mix of three 3 bedroom units and one 2 bedroom unit, all
separately metered with private balconies, in-unit laundry, and modern, easy-to-maintain
finishes. Floorplans are noticeably larger than typical brand new construction in the area,
with kitchen islands, generous living rooms, and oversized bedrooms and massive walk-in
closets that support long-term tenant retention and consistently low vacancy. While
many newer builds squeeze in extra bedrooms at the expense of livability, these layouts
offer real space and comfort, contributing to strong performance over the last four
years.
This is a straightforward, low-expense rental asset in one of LA’s fastest-growing
Eastside submarkets minutes from Silver Lake and Los Feliz. Current market rents are
$3,995/mo (achieved 05/26), $3,995 (achieved 12/25), $3,800/mo, and $3,500/mo (2 bed).
Strong occupancy since 2021 reinforces the property’s reliability for long-term income.
Surrounded by Michelin Guide recognized restaurants including Saffy’s, Found Oyster,
Budonoki, and Courage Bagels, and just moments from Erewhon and Silver Lake, 1121 N
Berendo sits in a highly walkable, supply-constrained rental pocket. Its proximity to
Hollywood, Los Feliz, and major job hubs such as Netflix HQ, Paramount Studios, Kaiser
Hospital, and Sunset & Gower Studios attracts a stable renter base seeking newer
construction with top Eastside amenities and nightlife.
With its proven operating history, desirable unit mix, larger and more functional layouts,
and prime Virgil Village (Silver Lake adj.) location, 1121 N Berendo offers a rare opportunity to
secure a dependable, income-producing asset in one of Los Angeles’s most in-demand
rental markets
Village (Silver Lake adj.), East Hollywood offering a strong 5.52% cap rate, four years of
proven rental history, and a 100% stabilized income stream.
The property features a desirable mix of three 3 bedroom units and one 2 bedroom unit, all
separately metered with private balconies, in-unit laundry, and modern, easy-to-maintain
finishes. Floorplans are noticeably larger than typical brand new construction in the area,
with kitchen islands, generous living rooms, and oversized bedrooms and massive walk-in
closets that support long-term tenant retention and consistently low vacancy. While
many newer builds squeeze in extra bedrooms at the expense of livability, these layouts
offer real space and comfort, contributing to strong performance over the last four
years.
This is a straightforward, low-expense rental asset in one of LA’s fastest-growing
Eastside submarkets minutes from Silver Lake and Los Feliz. Current market rents are
$3,995/mo (achieved 05/26), $3,995 (achieved 12/25), $3,800/mo, and $3,500/mo (2 bed).
Strong occupancy since 2021 reinforces the property’s reliability for long-term income.
Surrounded by Michelin Guide recognized restaurants including Saffy’s, Found Oyster,
Budonoki, and Courage Bagels, and just moments from Erewhon and Silver Lake, 1121 N
Berendo sits in a highly walkable, supply-constrained rental pocket. Its proximity to
Hollywood, Los Feliz, and major job hubs such as Netflix HQ, Paramount Studios, Kaiser
Hospital, and Sunset & Gower Studios attracts a stable renter base seeking newer
construction with top Eastside amenities and nightlife.
With its proven operating history, desirable unit mix, larger and more functional layouts,
and prime Virgil Village (Silver Lake adj.) location, 1121 N Berendo offers a rare opportunity to
secure a dependable, income-producing asset in one of Los Angeles’s most in-demand
rental markets
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$249,166
|
$38.80
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$7,474
|
$1.16
|
| Effective Gross Income |
$241,691
|
$37.63
|
| Taxes |
$40,361
|
$6.28
|
| Operating Expenses |
$10,121
|
$1.58
|
| Total Expenses |
$50,482
|
$7.86
|
| Net Operating Income |
$191,209
|
$29.77
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $249,166 |
| Annual Per SF | $38.80 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $7,474 |
| Annual Per SF | $1.16 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $241,691 |
| Annual Per SF | $37.63 |
| Taxes (CAD) | |
|---|---|
| Annual | $40,361 |
| Annual Per SF | $6.28 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $10,121 |
| Annual Per SF | $1.58 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $50,482 |
| Annual Per SF | $7.86 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $191,209 |
| Annual Per SF | $29.77 |
Property Facts
| Price | $3,462,900 CAD | Lot Size | 0.14 AC |
| Price Per Unit | $865,725 CAD | Building Size | 6,422 SF |
| Sale Type | Investment | Average Occupancy | 100% |
| Cap Rate | 5.52% | No. Stories | 3 |
| Gross Rent Multiplier | 13.98 | Year Built | 2021 |
| No. Units | 4 | Parking Ratio | 1.25/1,000 SF |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Apartment Style | Mid-Rise |
| Price | $3,462,900 CAD |
| Price Per Unit | $865,725 CAD |
| Sale Type | Investment |
| Cap Rate | 5.52% |
| Gross Rent Multiplier | 13.98 |
| No. Units | 4 |
| Property Type | Multifamily |
| Apartment Style | Mid-Rise |
| Lot Size | 0.14 AC |
| Building Size | 6,422 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2021 |
| Parking Ratio | 1.25/1,000 SF |
| Opportunity Zone |
Yes |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Washer/Dryer Hookup
- Eat-in Kitchen
- Kitchen
- Refrigerator
- Sprinkler System
- Range
- Tub/Shower
- Views
- Yard
- Double Pane Windows
- Freezer
- Handrails
- Island Kitchen
- Patio
- Large Bedrooms
Site Amenities
- Private Bathroom
1 1
Very walkable
80/100
Exceptionally drivable
100/100
Exceptional public transit
90/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5540-024-013 | Total Assessment | $2,514,319 CAD |
| Land Assessment | $982,010 CAD | Annual Taxes | $40,361 CAD ($6.28 CAD/SF) |
| Improvements Assessment | $1,532,310 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
5540-024-013
Land Assessment
$982,010 CAD
Improvements Assessment
$1,532,310 CAD
Total Assessment
$2,514,319 CAD
Annual Taxes
$40,361 CAD ($6.28 CAD/SF)
Tax Year
2025
1 of 48
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1121 N Berendo St - 100% LEASED, 2021 FOURPLEX W/ 4 YEARS PROVEN
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
