Log In/Sign Up
Your email has been sent.
5930 Willoughby Ave 5 Unit Apartment Building $2,720,502 CAD ($544,100 CAD/Unit) 6.32% Cap Rate Hollywood, CA 90038



Investment Highlights
- All Units Remodeled, including Roof, Plumbing, Electrical, Sewer, HVAC, Windows, and more..
- 3.75 Interest Only Assumable financing fixed through 12/2028
- Adjacent to Larchmont Village/Hancock Park/Paramount Studios
- 1 Units Vacant- Great Owner/User Opportunity
- Separately metered for Gas & Electric
- 6 Parking Spaces including 5 enclosed garages
Executive Summary
Charming 5 Unit Turn-Key Cash Flow (6.2% CAP RATE) & High End Renovations, Multifamily Investment in Prime Hollywood Location offering benefits from 3.75% interest-only assumable financing fixed through December 2028. Front structure is a Spanish Style 4-Plex that consists of all 1bd1ba casitas. The rear structure is a detached Craftsman Style 2-Story 3b3ba Single Family Residence. There is a detached 5 car garage off the alley, each with brand new automatic garage doors and 1 open parking space in the front driveway, totaling 6 parking spaces. The entire property has undergone a complete rehab with new roof, windows, plumbing, electrical, kitchen/bathroom remodels, tankless water heaters, in unit laundry, hardwood floors, high ceilings, ac/heat, drought tolerant landscaping, exterior lighting, automatic driveway gate, ring cameras, and more! All 1bd1ba units have recently been rented achieving projected market rents. The SFR is vacant, perfect for an Owner/User, however Seller is actively marketing and reserves the option to secure a lease.Just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Tenants are responsible gas, electric, trash, keeping operating costs low. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood. Come see it while its available!
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$242,334
|
$64.08
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$7,270
|
$1.92
|
| Effective Gross Income |
$235,064
|
$62.15
|
| Taxes |
$34,084
|
$9.01
|
| Operating Expenses |
$28,598
|
$7.56
|
| Total Expenses |
$62,681
|
$16.57
|
| Net Operating Income |
$172,382
|
$45.58
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $242,334 |
| Annual Per SF | $64.08 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $7,270 |
| Annual Per SF | $1.92 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $235,064 |
| Annual Per SF | $62.15 |
| Taxes (CAD) | |
|---|---|
| Annual | $34,084 |
| Annual Per SF | $9.01 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $28,598 |
| Annual Per SF | $7.56 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $62,681 |
| Annual Per SF | $16.57 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $172,382 |
| Annual Per SF | $45.58 |
Property Facts
| Price | $2,720,502 CAD | Building Class | C |
| Price Per Unit | $544,100 CAD | Lot Size | 0.15 AC |
| Sale Type | Investment | Building Size | 3,782 SF |
| Cap Rate | 6.32% | Average Occupancy | 80% |
| Gross Rent Multiplier | 11.25 | No. Stories | 2 |
| No. Units | 5 | Year Built/Renovated | 1931/2026 |
| Property Type | Multifamily | Parking Ratio | 1.59/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | R4-2, City of L.A. - High-Density Residential | ||
| Price | $2,720,502 CAD |
| Price Per Unit | $544,100 CAD |
| Sale Type | Investment |
| Cap Rate | 6.32% |
| Gross Rent Multiplier | 11.25 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 3,782 SF |
| Average Occupancy | 80% |
| No. Stories | 2 |
| Year Built/Renovated | 1931/2026 |
| Parking Ratio | 1.59/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R4-2, City of L.A. - High-Density Residential |
Amenities
Unit Amenities
- Air Conditioning
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Tile Floors
- Crown Molding
- Hardwood Floors
- Vaulted Ceiling
- Refrigerator
- Stainless Steel Appliances
- Range
- Tub/Shower
- Views
- Double Pane Windows
- Quartz Countertops
Site Amenities
- Controlled Access
- Gated
- Smoke Free
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $3,402 CAD | 607 |
| 3+2.5 | 1 | $6,130 CAD | 1,500 |
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5534-030-008 | Total Assessment | $2,093,354 CAD (2025) |
| Land Assessment | $1,390,933 CAD (2025) | Annual Taxes | $34,084 CAD ($9.01 CAD/SF) |
| Improvements Assessment | $702,421 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
5534-030-008
Land Assessment
$1,390,933 CAD (2025)
Improvements Assessment
$702,421 CAD (2025)
Total Assessment
$2,093,354 CAD (2025)
Annual Taxes
$34,084 CAD ($9.01 CAD/SF)
Tax Year
2026
1 of 23
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
5930 Willoughby Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

