Share This Listing

Message

959 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

  • 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
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

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
  • Listing ID: 39808731

  • Date on Market: 2026-03-17

  • Last Updated:

  • Address: 5930 Willoughby Ave, Hollywood, CA 90038

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") }}