Log In/Sign Up
Your email has been sent.
New Construction 6082 W 18th St 6 Unit Apartment Building $5,932,660 CAD ($988,777 CAD/Unit) 5.51% Cap Rate Los Angeles, CA 90035
INVESTMENT HIGHLIGHTS
- Strong yield with a current in-place CAP Rate of 5.31% & a ProForma CAP Rate of 5.51%
- Rental Demand & Growth – Located in a high-demand rental corridor with +6% to +24% rent growth potential based on comparable properties & unit size.
- 6084 W 18th (Middle) Flat – 1 Bed / 1 Bath, 564 sq. ft. (ground level) & Townhome-Style Unit – 4 Bed / 2.5 Bath, 1,366 sq. ft. (2nd & 3rd levels)
- Comparable sales within 0.5 radius are trading at an average of mid 5 CAP rate range, with 86% of those sales delivered vacant.
- 6082 W 18th (Front) Townhome-Style Unit – 3 Bed / 2 Bath, 1,246 sq. ft. (1st & 2nd levels) & Flat – 2 Bed / 1 Bath, 960 sq. ft. (3rd level)
- 6086 W 18th (Rear) Townhome-Style Unit – 3 Bed / 2 Bath, 1,089 sq. ft. (1st & 2nd levels) & Flat – 2 Bed / 2 Bath, 1,001 sq. ft. (3rd level)
EXECUTIVE SUMMARY
Le Investment Group is pleased to present 6082–6086 W 18th St. Los Angeles, a stunning collection of three newly constructed (2023) modern buildings totaling six (6) high quality rental units. The property totals 6,226 square feet on a 0.15 acre lot. Each residence has been thoughtfully designed with open layouts, premium finishes, excellent
lighting, and generous floor plans, ideal for today’s urban lifestyle.
3 Townhome-Style Units – Spacious two-level residences averaging 1,234 sq. ft., ideal for families and professionals seeking larger layouts.
3 Flats – Efficient single-level residences averaging 842 sq. ft., well-suited for students, singles, and couples.
This prime unit mix of one-to four-bedroom residences, caters to a wide range of tenant demographics, from students and professionals to families. Each building offers
modern architecture, balconies, sleek exteriors, landscaped entryways, and ample parking, creating a luxury rental feel.
lighting, and generous floor plans, ideal for today’s urban lifestyle.
3 Townhome-Style Units – Spacious two-level residences averaging 1,234 sq. ft., ideal for families and professionals seeking larger layouts.
3 Flats – Efficient single-level residences averaging 842 sq. ft., well-suited for students, singles, and couples.
This prime unit mix of one-to four-bedroom residences, caters to a wide range of tenant demographics, from students and professionals to families. Each building offers
modern architecture, balconies, sleek exteriors, landscaped entryways, and ample parking, creating a luxury rental feel.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$433,014
|
$57.83
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$12,990
|
$1.73
|
| Effective Gross Income |
$420,024
|
$56.09
|
| Taxes |
$71,174
|
$9.51
|
| Operating Expenses |
$21,739
|
$2.90
|
| Total Expenses |
$92,912
|
$12.41
|
| Net Operating Income |
$327,112
|
$43.68
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $433,014 |
| Annual Per SF | $57.83 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $12,990 |
| Annual Per SF | $1.73 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $420,024 |
| Annual Per SF | $56.09 |
| Taxes (CAD) | |
|---|---|
| Annual | $71,174 |
| Annual Per SF | $9.51 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $21,739 |
| Annual Per SF | $2.90 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $92,912 |
| Annual Per SF | $12.41 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $327,112 |
| Annual Per SF | $43.68 |
PROPERTY FACTS
| Price | $5,932,660 CAD | Apartment Style | Townhome |
| Price Per Unit | $988,777 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.51% | Building Size | 6,226 SF |
| Gross Rent Multiplier | 13.7 | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2023 |
| Property Subtype | Apartment | Parking Ratio | 1.93/1,000 SF |
| Zoning | LAR 3 | ||
| Price | $5,932,660 CAD |
| Price Per Unit | $988,777 CAD |
| Sale Type | Investment |
| Cap Rate | 5.51% |
| Gross Rent Multiplier | 13.7 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 0.15 AC |
| Building Size | 6,226 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2023 |
| Parking Ratio | 1.93/1,000 SF |
| Zoning | LAR 3 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Cable Ready
- Dishwasher
- Microwave
- Washer/Dryer
- Refrigerator
- Stainless Steel Appliances
- Range
- Walk-In Closets
- Deck
- Double Pane Windows
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 1 | $3,769 CAD | 564 |
| 2+1 | 1 | $5,374 CAD | 960 |
| 2+2 | 1 | $5,549 CAD | 1,001 |
| 3+2 | 2 | $6,875 CAD | 1,089 - 1,246 |
| 4+2.5 | 1 | $7,158 CAD | 1,366 |
Walk Score®
Very Walkable (88)
Bike Score®
Very Bikeable (74)
1 of 49
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
New Construction | 6082 W 18th 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.