Share This Listing

Message

960 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

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
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
Walk Score®
Very Walkable (82)
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
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
  • Listing ID: 39748460

  • Date on Market: 2026-03-12

  • Last Updated:

  • Address: 1825 N Gramercy Pl, Los Angeles, CA 90028

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") }}