Share This Listing

Message

930 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

6u +1 ADU (RT) Miracle Mile 1268 Queen Anne Pl 6 Unit Apartment Building $3,760,064 CAD ($626,677 CAD/Unit) 4.74% Cap Rate Los Angeles, CA 90019

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • "Beverly Hills quality, LA pricing."
  • Plans and Permits for a 3/2 ADU without losing any parking!

EXECUTIVE SUMMARY

"Beverly Hills quality, LA pricing."
And Plans and Permits for a 3/2 ADU without losing any parking!
A lovingly rehabbed 6 units (+1 ADU RTI) between Miracle Mile and Oxford Square.
The owner has self-managed and her hands-on approach shows throughout. In addition to updating the facade and landscaping, the Seller extensively and tastefully rehabbed 4 of the 6 units (stone surfaces, new fixtures floors, cabinetry & crown molding). Also she has installed new HVAC units, put in dual-pane windows and installed NEW electrical meters and subpanels - a must in today's turbulent insurance climate.
Lastly, the Seller is waaaay down the road with the City - having obtained full approval and permits (RTI) for a large, 1,200 sq. ft. 3 Bed/2 Bath unit above the existing detached garages - 90% of ADU additions, around town, mean you lose parking...not here. All the hassle, expenses and application/approval red tape are already handled. Building this ADU unit out will INCREASE your monthly gross rental income by 25%.
The subject property is a "Beauty" that a Buyer can grow with, literally...rehabbing the remaining two units and building out the ADU.
Across the street from Queen Anne Park and Recreation Center - a 'go to' for the neighborhood - meeting area, gym, playgrounds, picnic tables, soccer fields, baseball diamond and tennis courts.
EXCLUSIVELY LISTED at $2,695,000
Buy-Side Fee paid by Buyer

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $274,374 $36.74
Other Income $1,395 $0.19
Vacancy Loss $8,232 $1.10
Effective Gross Income $267,538 $35.82
Taxes $45,083 $6.04
Operating Expenses $44,186 $5.92
Total Expenses $89,269 $11.95
Net Operating Income $178,269 $23.87

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income (CAD)
Annual $274,374
Annual Per SF $36.74
Other Income (CAD)
Annual $1,395
Annual Per SF $0.19
Vacancy Loss (CAD)
Annual $8,232
Annual Per SF $1.10
Effective Gross Income (CAD)
Annual $267,538
Annual Per SF $35.82
Taxes (CAD)
Annual $45,083
Annual Per SF $6.04
Operating Expenses (CAD)
Annual $44,186
Annual Per SF $5.92
Total Expenses (CAD)
Annual $89,269
Annual Per SF $11.95
Net Operating Income (CAD)
Annual $178,269
Annual Per SF $23.87

PROPERTY FACTS

Price $3,760,064 CAD
Price Per Unit $626,677 CAD
Sale Type Investment
Cap Rate 4.74%
Gross Rent Multiplier 13.63
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.22 AC
Building Size 7,468 SF
Average Occupancy 100%
No. Stories 2
Year Built 1948
Parking Ratio 1/1,000 SF
Zoning R3

AMENITIES

UNIT AMENITIES

  • Balcony
  • Eat-in Kitchen
  • Hardwood Floors
  • Family Room

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 4 - 1,000
2+2 2 - 1,500
Walk Score®
Very Walkable (89)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5082-010-021
Land Assessment
$2,100,053 CAD
Improvements Assessment
$1,402,070 CAD
Total Assessment
$3,502,123 CAD
Annual Taxes
$45,083 CAD ($6.04 CAD/SF)
Tax Year
2025
  • Listing ID: 38560331

  • Date on Market: 2025-11-24

  • Last Updated:

  • Address: 1268 Queen Anne Pl, Los Angeles, CA 90019

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}