Log In/Sign Up
Your email has been sent.
1825 N Gramercy Pl 37 Unit Apartment Building $7,209,696 CAD ($194,857 CAD/Unit) 5.86% Cap Rate Los Angeles, CA 90028



Investment Highlights
- 37 Units in Hollywood with Approximately 33% Rental Upside with 9.7 GRM
- Tucked between Hollywood and the heart of Los Feliz, 1825 N Gramercy Place offers a great investment opportunity with 5.86% CAP RATE
- Currently offered at $143,243 per unit and $182 per square foot
- Investors with a long-term lens will see the location and upside as an ideal canvas for repositioning in a neighborhood where lifestyle is the greates
Executive Summary
Exceptional opportunity to acquire a 37 unit apartment building comprised of 10 studio units and 27 one-bedroom/one-bath units, originally built in 1968 and totaling approximately 29,085 square feet of living space. The property currently offers an attractive 5.9% cap rate, with approximately 33% rental upside, presenting investors with the potential to achieve a projected cap rate of up to 10.8% as rents are brought to market levels. Amenities include assigned parking in a subterranean garage, community laundry facilities, individually metered gas and electric utilities, and an on-site manager. The building has also benefited from recent capital improvements, enhancing the property's condition and reducing near-term maintenance requirements. Ideally located just minutes from the iconic energy of Hollywood and the natural beauty of Griffith Park, the property places residents at the intersection of historic charm and modern urban living. The surrounding neighborhood blends classic architecture and quiet residential streets with easy access to world-famous entertainment corridors, restaurants, theaters, hiking trails, and cultural landmarks. With strong rental demand, significant rental upside, and a highly desirable central location, this asset presents a compelling opportunity for investors seeking both stable current income and long-term value growth in one of Los Angeles’ most dynamic rental markets.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$743,322
|
$23.72
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$18,582
|
$0.59
|
| Effective Gross Income |
$724,740
|
$23.13
|
| Taxes |
$89,781
|
$2.86
|
| Operating Expenses |
$212,818
|
$6.79
|
| Total Expenses |
$302,599
|
$9.66
|
| Net Operating Income |
$422,141
|
$13.47
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $743,322 |
| Annual Per SF | $23.72 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $18,582 |
| Annual Per SF | $0.59 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $724,740 |
| Annual Per SF | $23.13 |
| Taxes (CAD) | |
|---|---|
| Annual | $89,781 |
| Annual Per SF | $2.86 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $212,818 |
| Annual Per SF | $6.79 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $302,599 |
| Annual Per SF | $9.66 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $422,141 |
| Annual Per SF | $13.47 |
Property Facts
| Price | $7,209,696 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $194,857 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.34 AC |
| Cap Rate | 5.86% | Building Size | 29,085 SF |
| Gross Rent Multiplier | 9.7 | Average Occupancy | 100% |
| No. Units | 37 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1968 |
| Property Subtype | Apartment | Parking Ratio | 1.27/1,000 SF |
| Zoning | LAR3 | ||
| Price | $7,209,696 CAD |
| Price Per Unit | $194,857 CAD |
| Sale Type | Investment |
| Cap Rate | 5.86% |
| Gross Rent Multiplier | 9.7 |
| No. Units | 37 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.34 AC |
| Building Size | 29,085 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1968 |
| Parking Ratio | 1.27/1,000 SF |
| Zoning | LAR3 |
Amenities
Unit Amenities
- Cable Ready
- Kitchen
Site Amenities
- Recycling
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 10 | $17,926 CAD | 500 |
| 1+1 | 27 | $58,530 CAD | 700 - 750 |
1 1
Walk Score®
Very Walkable (82)
Property Taxes
| Parcel Number | 5544-002-055 | Total Assessment | $1,757,588 CAD |
| Land Assessment | $220,077 CAD | Annual Taxes | $89,781 CAD ($3.09 CAD/SF) |
| Improvements Assessment | $1,537,511 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
5544-002-055
Land Assessment
$220,077 CAD
Improvements Assessment
$1,537,511 CAD
Total Assessment
$1,757,588 CAD
Annual Taxes
$89,781 CAD ($3.09 CAD/SF)
Tax Year
2025
1 of 27
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1825 N Gramercy Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
