Log In/Sign Up
Your email has been sent.
Wilshire Borgata - Suites 101-106 12222 Wilshire Blvd 6 Unit Apartment Building $6,744,997 CAD ($1,124,166 CAD/Unit) 4.42% Cap Rate Los Angeles, CA 90025
Investment Highlights
- Prime Wilshire Blvd frontage with exposure to over 45,000 vehicles per day.
- Located in affluent Westside LA with nearly 50,000 residents within one mile.
- Pro-forma NOI of $275,989 and 5.63% cap rate at $4.9M list price.
- Class A mixed-use asset with modern design and high construction standards.
- 83% occupancy across 6 retail suites with durable in-place income.
- Excellent access to I-405, I-10, Metro bus, and new D Line subway extension.
Executive Summary
David Harrington
Matthews Real Estate Investment Services, Inc
License # 02168060, 01320460 (CA)
2321 Rosecrans Ave., Suite 1225, El Segundo, CA 90245
(866) 889-0550
Matthews Real Estate Investment Services, Inc
License # 02168060, 01320460 (CA)
2321 Rosecrans Ave., Suite 1225, El Segundo, CA 90245
(866) 889-0550
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$486,576
|
$8.29
|
| Other Income |
$80,051
|
$1.36
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$566,627
|
$9.65
|
| Taxes |
$84,312
|
$1.44
|
| Operating Expenses |
$102,407
|
$1.74
|
| Total Expenses |
$186,719
|
$3.18
|
| Net Operating Income |
$379,907
|
$6.47
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $486,576 |
| Annual Per SF | $8.29 |
| Other Income (CAD) | |
|---|---|
| Annual | $80,051 |
| Annual Per SF | $1.36 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $566,627 |
| Annual Per SF | $9.65 |
| Taxes (CAD) | |
|---|---|
| Annual | $84,312 |
| Annual Per SF | $1.44 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $102,407 |
| Annual Per SF | $1.74 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $186,719 |
| Annual Per SF | $3.18 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $379,907 |
| Annual Per SF | $6.47 |
Property Facts
1 1
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Numbers | Total Assessment | $4,224,823 CAD (2025) | |
| Land Assessment | $2,340,480 CAD (2025) | Annual Taxes | $84,312 CAD ($1.44 CAD/SF) |
| Improvements Assessment | $1,884,344 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$2,340,480 CAD (2025)
Improvements Assessment
$1,884,344 CAD (2025)
Total Assessment
$4,224,823 CAD (2025)
Annual Taxes
$84,312 CAD ($1.44 CAD/SF)
Tax Year
2026
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Wilshire Borgata - Suites 101-106 | 12222 Wilshire Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.