Log In/Sign Up
Your email has been sent.
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



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!
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!
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 | Apartment Style | Low-Rise |
| Price Per Unit | $402,863 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.18 AC |
| Cap Rate | 4.88% | Building Size | 7,392 SF |
| Gross Rent Multiplier | 12.6 | Average Occupancy | 100% |
| No. Units | 10 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1965 |
| Property Subtype | Apartment | Parking Ratio | 1.49/1,000 SF |
| Zoning | R3 | ||
| 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 | - |
1 1
Walk Score®
Walker's Paradise (97)
PROPERTY TAXES
| Parcel Number | 5527-017-019 | Total Assessment | $2,892,329 CAD (2025) |
| Land Assessment | $1,446,165 CAD (2025) | Annual Taxes | $50,359 CAD ($6.81 CAD/SF) |
| Improvements Assessment | $1,446,165 CAD (2025) | Tax Year | 2024 |
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
1 of 16
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
10 Units off Melrose w/ Upside | 648 N Hayworth 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.
