Log In/Sign Up
Your email has been sent.
326 S Bonnie Brae St 5 Unit Apartment Building $2,093,880 CAD ($418,776 CAD/Unit) Los Angeles, CA 90057



INVESTMENT HIGHLIGHTS
- Approx. 75% Rent Upside!! Substantial income growth via market-standard interior refreshes (kitchens, baths, flooring, appliances) on natural turnover
- Central Westlake Location High-density infill submarket 1 mile from MacArthur Park, downtown LA jobs, Metro stations; proven occupancy driver.
- Driveway-Only Parking Supplemented by plentiful on-street availability in transit-rich area; neutral impact on rents.
- High-Density Development Potential: Zoned R4-1 with TOC Tier 3 incentives, the 6,509 SF lot supports up to 27 residential units.
- Some Deferred Maintenance Noted Front house and back unit present cosmetic capex opportunities; no structural issues flagged.
- ASSUMABLE FINANCING @ 3.8% for 25 years!!!!!!!!
EXECUTIVE SUMMARY
Situated in the rapidly transforming Westlake neighborhood just west of Downtown Los Angeles, 326 S. Bonnie Brae Street offers an exceptional covered land or redevelopment opportunity in one of the city’s most centrally located and transit-rich submarkets. The property sits on a 6,509-square-foot lot zoned R4-1 within a Tier 3 Transit Oriented Communities (TOC) zone, providing significant multifamily development potential.
Under current zoning, the site allows approximately 16 units by-right, with the ability to build up to 27 units utilizing TOC incentives for density, FAR (up to 3.75:1), and height bonuses. This high-density zoning, combined with the parcel’s infill location and flat topography, makes it ideal for ground-up apartment construction or adaptive reuse with ADU expansion.
Located in a high-demand rental market driven by proximity to Downtown Los Angeles, Koreatown, and major employment centers, the asset benefits from strong transit access—just blocks from Metro Red and Purple Lines, major bus corridors, and quick freeway connections via the 110 and 101. Nearby developments and ongoing investment in Westlake’s housing stock underscore the neighborhood’s continued upward trajectory.
While the existing five-unit structure generates modest interim income, the true value lies in the long-term redevelopment potential and zoning flexibility. Investors can capitalize on density bonus programs and the site’s “underbuilt” status to deliver a modern multifamily community with lasting income growth and appreciation.
326 S. Bonnie Brae Street represents a rare opportunity to acquire a high-density infill site with meaningful upside in a transit-priority corridor of Los Angeles—perfect for developers seeking entitled land or investors pursuing a strategic covered land play.
Under current zoning, the site allows approximately 16 units by-right, with the ability to build up to 27 units utilizing TOC incentives for density, FAR (up to 3.75:1), and height bonuses. This high-density zoning, combined with the parcel’s infill location and flat topography, makes it ideal for ground-up apartment construction or adaptive reuse with ADU expansion.
Located in a high-demand rental market driven by proximity to Downtown Los Angeles, Koreatown, and major employment centers, the asset benefits from strong transit access—just blocks from Metro Red and Purple Lines, major bus corridors, and quick freeway connections via the 110 and 101. Nearby developments and ongoing investment in Westlake’s housing stock underscore the neighborhood’s continued upward trajectory.
While the existing five-unit structure generates modest interim income, the true value lies in the long-term redevelopment potential and zoning flexibility. Investors can capitalize on density bonus programs and the site’s “underbuilt” status to deliver a modern multifamily community with lasting income growth and appreciation.
326 S. Bonnie Brae Street represents a rare opportunity to acquire a high-density infill site with meaningful upside in a transit-priority corridor of Los Angeles—perfect for developers seeking entitled land or investors pursuing a strategic covered land play.
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $2,093,880 CAD | Building Class | C |
| Price Per Unit | $418,776 CAD | Lot Size | 0.15 AC |
| Sale Type | Investment | Building Size | 5,019 SF |
| No. Units | 5 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built | 1911 |
| Apartment Style | Low-Rise | ||
| Zoning | LAR4 - Zoned R4-1 with a High Medium Residential land use within a Tier 3 Transit-Oriented Community. Potential: 16 units by right or up to 27 units with TOC | ||
| Price | $2,093,880 CAD |
| Price Per Unit | $418,776 CAD |
| Sale Type | Investment |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 5,019 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1911 |
| Zoning | LAR4 - Zoned R4-1 with a High Medium Residential land use within a Tier 3 Transit-Oriented Community. Potential: 16 units by right or up to 27 units with TOC |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 1 | - | - |
| 1+1 | 4 | - | - |
1 1
Walk Score®
Walker's Paradise (92)
Transit Score®
Excellent Transit (85)
PROPERTY TAXES
| Parcel Number | 5154-022-002 | Total Assessment | $1,303,862 CAD |
| Land Assessment | $896,406 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $407,456 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
5154-022-002
Land Assessment
$896,406 CAD
Improvements Assessment
$407,456 CAD
Total Assessment
$1,303,862 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 19
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
326 S Bonnie Brae St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
