Share This Listing

Message

926 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

10 Units off Melrose w/ Upside 648 N Hayworth Ave 10 Unit Apartment Building $4,028,632 CAD ($402,863 CAD/Unit) 4.88% Cap Rate Los Angeles, CA 90048

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • WeHo adjacent - Prime location in the heart of the city
  • Nightlife and hospitality options abound - Walking distance to everything trendy
  • Long term Owners with tons of upside on the rents
  • Walking distance to The Grove - Central to Fairfax District
  • Soft Story Retrofit complete - Parking in front and back of building - Possible ADU?

EXECUTIVE SUMMARY

PRICE REDUCED!
PartnersCRE is proud to exclusively present for sale a 10 unit residential income property just outside of West Hollywood.
Central, central, central! Just off Melrose Ave., and around the corner from the Central Fairfax District and Fairfax High School (with it’s weekend Melrose Trading Post), this property is right dab in the middle of a Walker’s Paradise, surrounded by shops, fine and casual dining, sought-after nightlife, and pretty much anything trendy one can think of!
Long-term owners have lovingly cared for the building over the years, and with new and longer-term tenants, rents are still averaging around 28% below market.
The building’s tuck-under parking has been mitigated, with the already-completed Soft Story Seismic Retrofit work. And there’s always potential for ADUs!
The offering features bright units that each cover the whole width of the building, and spacious layouts ranging from 652 square feet to 936 square feet each…with a Single at 295 square feet! There are three sets of tandem parking spaces in the front and five gated parking spaces in the back, accessible from the alley.
Lots of jobs in the area, but situated on a calm residential street with permit parking! Walking distance to The Grove, the 3rd Street Shopping District, the Beverly Center and more!

ATTACHMENTS

Hayworth648_OM

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $319,631 $43.24
Other Income - -
Vacancy Loss $9,589 $1.30
Effective Gross Income $310,042 $41.94
Taxes $50,359 $6.81
Operating Expenses $63,157 $8.54
Total Expenses $113,515 $15.36
Net Operating Income $196,527 $26.59

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income (CAD)
Annual $319,631
Annual Per SF $43.24
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual $9,589
Annual Per SF $1.30
Effective Gross Income (CAD)
Annual $310,042
Annual Per SF $41.94
Taxes (CAD)
Annual $50,359
Annual Per SF $6.81
Operating Expenses (CAD)
Annual $63,157
Annual Per SF $8.54
Total Expenses (CAD)
Annual $113,515
Annual Per SF $15.36
Net Operating Income (CAD)
Annual $196,527
Annual Per SF $26.59

PROPERTY FACTS

Price $4,028,632 CAD
Price Per Unit $402,863 CAD
Sale Type Investment
Cap Rate 4.88%
Gross Rent Multiplier 12.6
No. Units 10
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.18 AC
Building Size 7,392 SF
Average Occupancy 100%
No. Stories 2
Year Built 1965
Parking Ratio 1.49/1,000 SF
Zoning R3

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating
  • Kitchen
  • Oven
  • Range

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Tenant Controlled HVAC
  • Walk-Up
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 1 $670.75 CAD -
1+1 6 $2,288 CAD -
2+2 3 $4,034 CAD -
Walk Score®
Walker's Paradise (97)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5527-017-019
Land Assessment
$1,446,165 CAD (2025)
Improvements Assessment
$1,446,165 CAD (2025)
Total Assessment
$2,892,329 CAD (2025)
Annual Taxes
$50,359 CAD ($6.81 CAD/SF)
Tax Year
2024
  • Listing ID: 34893836

  • Date on Market: 2025-02-20

  • Last Updated:

  • Address: 648 N Hayworth Ave, Los Angeles, CA 90048

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") }}