Log In/Sign Up
Your email has been sent.
9526 Firth Blvd 9 Unit Apartment Building $1,840,359 CAD ($204,484 CAD/Unit) 6% Cap Rate Los Angeles, CA 90002



INVESTMENT HIGHLIGHTS
- 9-Unit Apartment on a Large 9,999-SF Lot | 6.00% Current Cap Rate & 9.92 Current GRM
- Unit Mix of (One) 4-Bedroom/2-Bathroom House, (Four) 2-Bedroom/1-Bathroom Units & (Four) 1-Bedroom/1-Bathroom Units
- Located 5 Miles from SoFi Stadium & Intuit Dome (NBA Clippers Arena) & Approximately 5.5 Miles from Downtown Los Angeles & USC
- 11.85% Pro-Forma Cap Rate & 6.20 Pro-Forma GRM | Rare LAR3 TOC Tier 3 Zoning – Build Up to 22 Units*
- Tremendous Value-Add Opportunity | Approximately 56% in Rental Upside | Offered at $147,222 Per Unit & $226 Per SF
- TOC Tier 3 High Density Bonus Allowance with No Subterranean Parking Required & Only 0.5 Parking Spaces Per Unit
EXECUTIVE SUMMARY
ASSET
9-unit apartment located in Los Angeles. The property is comprised of (one) 4-bedroom/2-bathroom house and (four) 2-bedroom/1-bathroom units and (four) 1-bedroom/1-bathroom units.Situated on a large 9,999-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 22 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 22 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 5,874-SF apartment is located approximately 5 miles from SoFi Stadium and Intuit Dome (NBA Clippers Arena) and approximately 5.5 miles from Downtown Los Angeles and the University of Southern California (USC). The asset is located just a few blocks from Century Boulevard and Central Avenue, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 11.85% pro-forma cap rate and 6.20 pro-forma GRM, 9526 Firth Avenue has rents which are +/- 60% below market. The asset also contains stable in-place rents with a current cap rate of 6.00% and current GRM of 9.92. The property is being offered at $147,222 per unit and $226 per square foot.
*Please do not disturb tenants. 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.
9-unit apartment located in Los Angeles. The property is comprised of (one) 4-bedroom/2-bathroom house and (four) 2-bedroom/1-bathroom units and (four) 1-bedroom/1-bathroom units.Situated on a large 9,999-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 22 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 22 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 5,874-SF apartment is located approximately 5 miles from SoFi Stadium and Intuit Dome (NBA Clippers Arena) and approximately 5.5 miles from Downtown Los Angeles and the University of Southern California (USC). The asset is located just a few blocks from Century Boulevard and Central Avenue, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.
FINANCIALS
Offered at an 11.85% pro-forma cap rate and 6.20 pro-forma GRM, 9526 Firth Avenue has rents which are +/- 60% below market. The asset also contains stable in-place rents with a current cap rate of 6.00% and current GRM of 9.92. The property is being offered at $147,222 per unit and $226 per square foot.
*Please do not disturb tenants. 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.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$185,458
|
$31.57
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,563
|
$0.95
|
| Effective Gross Income |
$179,895
|
$30.63
|
| Taxes |
$23,004
|
$3.92
|
| Operating Expenses |
$46,558
|
$7.93
|
| Total Expenses |
$69,561
|
$11.84
|
| Net Operating Income |
$110,334
|
$18.78
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $185,458 |
| Annual Per SF | $31.57 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $5,563 |
| Annual Per SF | $0.95 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $179,895 |
| Annual Per SF | $30.63 |
| Taxes (CAD) | |
|---|---|
| Annual | $23,004 |
| Annual Per SF | $3.92 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $46,558 |
| Annual Per SF | $7.93 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $69,561 |
| Annual Per SF | $11.84 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $110,334 |
| Annual Per SF | $18.78 |
PROPERTY FACTS
| Price | $1,840,359 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $204,484 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 6% | Building Size | 5,874 SF |
| Gross Rent Multiplier | 9.92 | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1961 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | LAR3 - LAR3 - TOC Tier 3 | ||
| Price | $1,840,359 CAD |
| Price Per Unit | $204,484 CAD |
| Sale Type | Investment |
| Cap Rate | 6% |
| Gross Rent Multiplier | 9.92 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 5,874 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1961 |
| Opportunity Zone |
Yes |
| Zoning | LAR3 - LAR3 - TOC Tier 3 |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 4 | $1,676 CAD | - |
| 2+1 | 4 | $1,585 CAD | - |
| 4+2 | 1 | $2,407 CAD | - |
1 1
Walk Score®
Very Walkable (73)
PROPERTY TAXES
| Parcel Number | 6048-004-007 | Total Assessment | $1,738,420 CAD |
| Land Assessment | $711,170 CAD | Annual Taxes | $23,004 CAD ($3.92 CAD/SF) |
| Improvements Assessment | $1,027,249 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
6048-004-007
Land Assessment
$711,170 CAD
Improvements Assessment
$1,027,249 CAD
Total Assessment
$1,738,420 CAD
Annual Taxes
$23,004 CAD ($3.92 CAD/SF)
Tax Year
2025
1 of 11
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
9526 Firth Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
