Log In/Sign Up
Your email has been sent.
5911 S Wilton Pl 5 Unit Apartment Building $1,480,608 CAD ($296,122 CAD/Unit) 6.42% Cap Rate Los Angeles, CA 90047
INVESTMENT HIGHLIGHTS
- High Yield Investment Opportunity - 6.42% CAP and 10.4 GRM
- Low Maintenance Asset Generating Over $100,000 in Rental Income
- Central Los Angeles Location in Close Proximity to Inglewood, Ladera Heights, Expo Park & USC
- Unit Mix: (5) 1-Bed/1-Bath | $215,000/ Unit
- Spanish-Style Architecture | Single Story | Well-Maintained Landscaping
EXECUTIVE SUMMARY
The Harley Group at Lyon Stahl is pleased to present 5911 S Wilton Place – a high yield investment opportunity centrally located in South Los Angeles. The Spanish-Style building consists of (5) 1-bed/1-bath units all single story. Operating over a 6.40% CAP and at 10.42 GRM, this low maintenance asset generates over $100,000 in gross rental income with approximately 20% in upside rent potential. Located on a quiet residential street close to multibillion dollar developments in Inglewood and Downtown Los Angeles, this cash-cow is perfect for a first-time investor or seasoned operator looking to build long term wealth and hedge inflation in a gentrifying area.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$142,122
|
$49.69
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$7,106
|
$2.48
|
| Effective Gross Income |
$135,016
|
$47.21
|
| Taxes |
$19,240
|
$6.73
|
| Operating Expenses |
$21,120
|
$7.38
|
| Total Expenses |
$40,359
|
$14.11
|
| Net Operating Income |
$94,657
|
$33.10
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $142,122 |
| Annual Per SF | $49.69 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $7,106 |
| Annual Per SF | $2.48 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $135,016 |
| Annual Per SF | $47.21 |
| Taxes (CAD) | |
|---|---|
| Annual | $19,240 |
| Annual Per SF | $6.73 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $21,120 |
| Annual Per SF | $7.38 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $40,359 |
| Annual Per SF | $14.11 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $94,657 |
| Annual Per SF | $33.10 |
PROPERTY FACTS
| Price | $1,480,608 CAD | Apartment Style | Garden |
| Price Per Unit | $296,122 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.11 AC |
| Cap Rate | 6.42% | Building Size | 2,860 SF |
| Gross Rent Multiplier | 10.42 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1929 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | LAR1 - Residential | ||
| Price | $1,480,608 CAD |
| Price Per Unit | $296,122 CAD |
| Sale Type | Investment |
| Cap Rate | 6.42% |
| Gross Rent Multiplier | 10.42 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.11 AC |
| Building Size | 2,860 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1929 |
| Opportunity Zone |
Yes |
| Zoning | LAR1 - Residential |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 5 | $2,369 CAD | 572 |
1 1
PROPERTY TAXES
| Parcel Number | 6001-007-019 | Total Assessment | $1,124,676 CAD (2025) |
| Land Assessment | $730,309 CAD (2025) | Annual Taxes | $19,240 CAD ($6.73 CAD/SF) |
| Improvements Assessment | $394,367 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
6001-007-019
Land Assessment
$730,309 CAD (2025)
Improvements Assessment
$394,367 CAD (2025)
Total Assessment
$1,124,676 CAD (2025)
Annual Taxes
$19,240 CAD ($6.73 CAD/SF)
Tax Year
2024
1 of 9
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
5911 S Wilton 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.