Log In/Sign Up
Your email has been sent.
925 W 84th St 7 Unit Apartment Building $1,653,276 CAD ($236,182 CAD/Unit) 6.76% Cap Rate Los Angeles, CA 90044



INVESTMENT HIGHLIGHTS
- 7-Unit Apartment on a Large 9,066-SF Lot | Located in the Rapidly Gentrifying & Revitalized Neighborhood of Los Angeles
- Unit Mix of (One) 3-Bedroom/1-Bathroom House and (Six) 1-Bedroom/1-Bathroom Units | Rare LAR3 TOC Tier 3 Zoning – Build Up to 20 Units*
- Tremendous Value-Add Opportunity | Approximately 30% in Rental Upside | Offered at $171,429 Per Unit & $260 Per SF
- 6.76% Current Cap Rate & 9.78 Current GRM | 9.74% Pro-Forma Cap Rate & 7.52 Pro-Forma GRM
- Located 3 Miles from SoFi Stadium, Youtube Theatre, The Forum & Intuit Dome (NBA Clippers Arena)
- TOC Tier 3 High Density Bonus Allowance with No Subterranean Parking Required & Only 0.5 Parking Spaces Per Unit
EXECUTIVE SUMMARY
ASSET
7-unit apartment located in Los Angeles.
The property is comprised of (one) 3-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units.
Situated on a large 9,066-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 20 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 4,620-SF apartment is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at a 9.74% pro-forma cap rate and 7.52 pro-forma GRM, 925 W. 84th Street has rents which are +/- 30% below market. The asset also contains stable in-place rents with a current cap rate of 6.76% and current GRM of 9.78. The property is being offered at $171,429 per unit and $260 per square foot.
*Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property. Please do not disturb tenants.
7-unit apartment located in Los Angeles.
The property is comprised of (one) 3-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units.
Situated on a large 9,066-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 20 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 4,620-SF apartment is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at a 9.74% pro-forma cap rate and 7.52 pro-forma GRM, 925 W. 84th Street has rents which are +/- 30% below market. The asset also contains stable in-place rents with a current cap rate of 6.76% and current GRM of 9.78. The property is being offered at $171,429 per unit and $260 per square foot.
*Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property. Please do not disturb tenants.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$169,081
|
$36.60
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,073
|
$1.10
|
| Effective Gross Income |
$164,008
|
$35.50
|
| Taxes |
$20,666
|
$4.47
|
| Operating Expenses |
$31,502
|
$6.82
|
| Total Expenses |
$52,168
|
$11.29
|
| Net Operating Income |
$111,840
|
$24.21
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $169,081 |
| Annual Per SF | $36.60 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $5,073 |
| Annual Per SF | $1.10 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $164,008 |
| Annual Per SF | $35.50 |
| Taxes (CAD) | |
|---|---|
| Annual | $20,666 |
| Annual Per SF | $4.47 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $31,502 |
| Annual Per SF | $6.82 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $52,168 |
| Annual Per SF | $11.29 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $111,840 |
| Annual Per SF | $24.21 |
PROPERTY FACTS
| Price | $1,653,276 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $236,182 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.21 AC |
| Cap Rate | 6.76% | Building Size | 4,620 SF |
| Gross Rent Multiplier | 9.78 | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1915 |
| Property Subtype | Apartment | Parking Ratio | 1.52/1,000 SF |
| Zoning | LAR3 - 0500 - 5 Or More Apts or Units | ||
| Price | $1,653,276 CAD |
| Price Per Unit | $236,182 CAD |
| Sale Type | Investment |
| Cap Rate | 6.76% |
| Gross Rent Multiplier | 9.78 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 4,620 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1915 |
| Parking Ratio | 1.52/1,000 SF |
| Zoning | LAR3 - 0500 - 5 Or More Apts or Units |
AMENITIES
UNIT AMENITIES
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
SITE AMENITIES
- 24 Hour Access
- Property Manager on Site
- Tenant Controlled HVAC
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+1 | 1 | $3,141 CAD | - |
| 1+1 | 6 | $1,825 CAD | - |
1 1
Walk Score®
Very Walkable (73)
PROPERTY TAXES
| Parcel Number | 6032-009-016 | Total Assessment | $1,560,025 CAD (2025) |
| Land Assessment | $1,103,050 CAD (2025) | Annual Taxes | $20,666 CAD ($4.47 CAD/SF) |
| Improvements Assessment | $456,975 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
6032-009-016
Land Assessment
$1,103,050 CAD (2025)
Improvements Assessment
$456,975 CAD (2025)
Total Assessment
$1,560,025 CAD (2025)
Annual Taxes
$20,666 CAD ($4.47 CAD/SF)
Tax Year
2024
1 of 13
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
925 W 84th 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.
