Log In/Sign Up
Your email has been sent.
18 Units Cash Flowing at an Amazing 7.75% Cap 4203 Council st 18 Unit Apartment Building $7,403,188 CAD ($411,288 CAD/Unit) 7.75% Cap Rate Los Angeles, CA 90004



Investment Highlights
- Strong in-place income provides immediate cash flow with no lease-up risk
- Two (2) newly constructed detached ADUs completed in 2024, not subject to rent control
- Separately metered for gas and electricity, reducing owner operating costs
- 16 units completely rebuilt from the studs in 2023 with permits
- Eighteen (18) spacious 1 Bed / 1 Bath units totaling ~8,677 SF on a 7,700 SF LAR3 lot
- New roof, plumbing, electrical, panel, HVAC systems, and dual- pane windows throughout
Executive Summary
Price Reduction! Fully renovated 18-unit apartment building delivering an attractive 7.75% Cap Rate from day one. This offering provides investors with the opportunity to acquire a turnkey, premium asset with strong in-place income. 16 fully renovated units from the studs in 2023 with permits, along with 2 brand-new detached ADUs (Not subject to RSO) constructed in 2024. The unit mix includes eighteen (18) spacious and well-designed one-bedroom, one-bathroom apartments totaling approximately 8,677 square feet of improvements on a 7,700 square foot LAR3-zoned lot. The property is separately metered for gas and electricity to further minimize the operating expenses. Ownership has completed a comprehensive, permitted renovation, including a new roof, upgraded plumbing and electrical systems, new panel and wiring, updated HVAC systems, and new windows throughout. Interiors feature new wood flooring, modern lighting, and fully upgraded kitchens and bathrooms with new cabinetry, countertops, vanities, and fixtures. The property offers strong curb appeal with fresh exterior paint and professional landscaping, creating an inviting tenant experience. Located in the highly desirable Koreatown and Wilshire Center submarkets, the asset benefits from close proximity to Larchmont Village, Hollywood, and Downtown Los Angeles, as well as excellent walkability to dining, entertainment, and cultural amenities. With its prime location and strong income profile, 4203 Council Street represents an ideal investment for buyers seeking immediate cash flow and long-term appreciation.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$757,326
|
$87.28
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$22,585
|
$2.60
|
| Effective Gross Income |
$734,741
|
$84.68
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$160,799
|
$18.53
|
| Net Operating Income |
$573,942
|
$66.15
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $757,326 |
| Annual Per SF | $87.28 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $22,585 |
| Annual Per SF | $2.60 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $734,741 |
| Annual Per SF | $84.68 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $160,799 |
| Annual Per SF | $18.53 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $573,942 |
| Annual Per SF | $66.15 |
Property Facts
| Price | $7,403,188 CAD | Property Subtype | Apartment |
| Price Per Unit | $411,288 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 0.18 AC |
| Cap Rate | 7.75% | Building Size | 8,677 SF |
| Gross Rent Multiplier | 9.78 | Average Occupancy | 100% |
| No. Units | 18 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1923/2023 |
| Zoning | LAR3 - Multiple Dwelling | ||
| Price | $7,403,188 CAD |
| Price Per Unit | $411,288 CAD |
| Sale Type | Investment |
| Cap Rate | 7.75% |
| Gross Rent Multiplier | 9.78 |
| No. Units | 18 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.18 AC |
| Building Size | 8,677 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1923/2023 |
| Zoning | LAR3 - Multiple Dwelling |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 18 | $3,563 CAD | - |
1 1
Very walkable
80/100
Moderately drivable
70/100
Strong public transit
80/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5518-004-008 | Improvements Assessment | $472,379 CAD |
| Land Assessment | $3,212,675 CAD | Total Assessment | $3,685,054 CAD |
Property Taxes
Parcel Number
5518-004-008
Land Assessment
$3,212,675 CAD
Improvements Assessment
$472,379 CAD
Total Assessment
$3,685,054 CAD
1 of 21
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
18 Units Cash Flowing at an Amazing 7.75% Cap | 4203 Council 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.
