Se Connecter/S’inscrire
Votre courriel a été envoyé.
34 Units | 88% 2BR/2BA | ±25% Rent Upside 20951 Roscoe Blvd 34 Unité Immeuble d’appartements 9 914 665 $ CAD (291 608 $ CAD/Unité) 5,99% Taux de capitalisation Canoga Park, CA 91304



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 88% of units are spacious 2-bedroom, 2-bath unit types
- Select interiors upgraded with stainless steel appliances, granite countertops, and laminate hardwood-inspired flooring
- Swimming pool and two on-site laundry facilities
- Value-add investment with ±25% rental upside potential
- Private patios and balconies available in many units
- Controlled-access entry, gated parking with assigned spaces, and security cameras throughout
RÉSUMÉ DE L'ANNONCE
Lucrum Group is proud to present the Vista Garden Apartments, a 34-unit multifamily investment opportunity ideally located at 20951 Roscoe Blvd, Canoga Park, CA. Built in 1963, this two-story, garden-style community offers ±34,370 building square feet on a ±0.81-acre lot, combining classic architectural appeal with thoughtful upgrades in the heart of the San Fernando Valley adjacent to the Warner Center.
This investment opportunity is priced attractively at an 8.71 GRM, cash flows nicely with 30% down-payment and offers many attractive financing options.
The property features a diverse unit mix of studio, one-bedroom, two-bedroom, and three-bedroom residences, with 88% comprised of spacious two-bedroom, two-bath units—a highly desirable floor plan for today’s renters. Tenant amenities include two on-site laundry facilities, controlled-access entry, gated parking with assigned spaces, and a swimming pool surrounded by tropical landscaping, creating a tranquil and community-oriented living environment.
Major systems are in serviceable condition and do not currently present any issues, buyer to verify:
+ Roof: Partial resurfacing, currently in serviceable condition.
+ Plumbing: Majority of vertical lines believed to be replaced with copper, with additional re-pipe work completed as necessary. Buyer to verify.
+ Electrical: Panels by Blakeman Brothers, with no current issues reported.
+ Utilities: Operating expenses expected to normalize following recent repairs to reduce excess water usage.
Select interiors have been remodeled with laminate hardwood-inspired flooring, granite countertops, stainless-steel appliances, mirrored closet doors, and central air conditioning. Ground-floor units feature expansive patios, while upper-level residences include private balconies, enhancing tenant comfort and lifestyle.
Constructed of wood-frame and painted stucco exterior. Recent capital improvements include completed soft story retrofit. Vista Garden Apartments is well-positioned for both stability and growth. With ±25% rent upside potential, this property represents a compelling opportunity for investors seeking immediate income with long-term value creation in a thriving Los Angeles submarket.
Canoga Park, located in the western San Fernando Valley of Los Angeles, is a diverse and dynamic neighborhood with a population of approximately 60,000 residents. Known for its strong community character and suburban appeal, the area offers an attractive balance of residential comfort, modern amenities, and accessibility to greater Los Angeles.
Strategically positioned about 28 miles northwest of Downtown Los Angeles, Canoga Park enjoys excellent connectivity. It is bordered by Warner Center, Woodland Hills, West Hills, Winnetka, and Chatsworth, with Calabasas and Simi Valley also nearby. The neighborhood benefits from proximity to the Metro G Line (Orange Line), which connects residents to the Red Line at North Hollywood, providing access to Downtown Los Angeles and the broader regional transit network. Major bus routes and the Warner Center Shuttle further enhance mobility across the Valley.
The community is supported by a wealth of shopping, dining, and entertainment options. Historic Old Town Canoga Park along Sherman Way offers local shops and eateries, while Westfield Topanga & The Village, one of the Valley’s premier retail destinations, features national and luxury retailers, diverse dining, and entertainment venues. Residents also enjoy weekly farmers markets and a wide variety of neighborhood grocery stores, reinforcing the area’s convenience and community appeal.
Canoga Park continues to attract capital investment and redevelopment, with new residential, retail, and infrastructure projects supported by city initiatives such as the Transit Oriented Communities (TOC) program. These improvements underscore the neighborhood’s position as a growing hub for multifamily housing demand, making Vista Garden Apartments ideally situated within a market poised for sustained growth and long-term value creation.
Location Highlights
+ Adjacent to Warner Center and the planned Rams NFL Village
+ Minutes from Chatsworth, Calabasas, and Tarzana
+ Close to shopping, dining, and public transit
+ 49% of residents are renters (CoStar)
This investment opportunity is priced attractively at an 8.71 GRM, cash flows nicely with 30% down-payment and offers many attractive financing options.
The property features a diverse unit mix of studio, one-bedroom, two-bedroom, and three-bedroom residences, with 88% comprised of spacious two-bedroom, two-bath units—a highly desirable floor plan for today’s renters. Tenant amenities include two on-site laundry facilities, controlled-access entry, gated parking with assigned spaces, and a swimming pool surrounded by tropical landscaping, creating a tranquil and community-oriented living environment.
Major systems are in serviceable condition and do not currently present any issues, buyer to verify:
+ Roof: Partial resurfacing, currently in serviceable condition.
+ Plumbing: Majority of vertical lines believed to be replaced with copper, with additional re-pipe work completed as necessary. Buyer to verify.
+ Electrical: Panels by Blakeman Brothers, with no current issues reported.
+ Utilities: Operating expenses expected to normalize following recent repairs to reduce excess water usage.
Select interiors have been remodeled with laminate hardwood-inspired flooring, granite countertops, stainless-steel appliances, mirrored closet doors, and central air conditioning. Ground-floor units feature expansive patios, while upper-level residences include private balconies, enhancing tenant comfort and lifestyle.
Constructed of wood-frame and painted stucco exterior. Recent capital improvements include completed soft story retrofit. Vista Garden Apartments is well-positioned for both stability and growth. With ±25% rent upside potential, this property represents a compelling opportunity for investors seeking immediate income with long-term value creation in a thriving Los Angeles submarket.
Canoga Park, located in the western San Fernando Valley of Los Angeles, is a diverse and dynamic neighborhood with a population of approximately 60,000 residents. Known for its strong community character and suburban appeal, the area offers an attractive balance of residential comfort, modern amenities, and accessibility to greater Los Angeles.
Strategically positioned about 28 miles northwest of Downtown Los Angeles, Canoga Park enjoys excellent connectivity. It is bordered by Warner Center, Woodland Hills, West Hills, Winnetka, and Chatsworth, with Calabasas and Simi Valley also nearby. The neighborhood benefits from proximity to the Metro G Line (Orange Line), which connects residents to the Red Line at North Hollywood, providing access to Downtown Los Angeles and the broader regional transit network. Major bus routes and the Warner Center Shuttle further enhance mobility across the Valley.
The community is supported by a wealth of shopping, dining, and entertainment options. Historic Old Town Canoga Park along Sherman Way offers local shops and eateries, while Westfield Topanga & The Village, one of the Valley’s premier retail destinations, features national and luxury retailers, diverse dining, and entertainment venues. Residents also enjoy weekly farmers markets and a wide variety of neighborhood grocery stores, reinforcing the area’s convenience and community appeal.
Canoga Park continues to attract capital investment and redevelopment, with new residential, retail, and infrastructure projects supported by city initiatives such as the Transit Oriented Communities (TOC) program. These improvements underscore the neighborhood’s position as a growing hub for multifamily housing demand, making Vista Garden Apartments ideally situated within a market poised for sustained growth and long-term value creation.
Location Highlights
+ Adjacent to Warner Center and the planned Rams NFL Village
+ Minutes from Chatsworth, Calabasas, and Tarzana
+ Close to shopping, dining, and public transit
+ 49% of residents are renters (CoStar)
BILAN FINANCIER (RÉEL - 2025) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
1 096 185 $
|
31,89 $
|
| Autres revenus |
41 601 $
|
1,21 $
|
| Perte due à l’inoccupation |
34 134 $
|
0,99 $
|
| Revenu brut effectif |
1 103 651 $
|
32,11 $
|
| Taxes |
123 933 $
|
3,61 $
|
| Dépenses d’exploitation |
385 879 $
|
11,23 $
|
| Total des dépenses |
509 812 $
|
14,83 $
|
| Revenu net d’exploitation |
593 839 $
|
17,28 $
|
BILAN FINANCIER (RÉEL - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 1 096 185 $ |
| Annuel par pi² | 31,89 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 41 601 $ |
| Annuel par pi² | 1,21 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 34 134 $ |
| Annuel par pi² | 0,99 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 1 103 651 $ |
| Annuel par pi² | 32,11 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 123 933 $ |
| Annuel par pi² | 3,61 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 385 879 $ |
| Annuel par pi² | 11,23 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 509 812 $ |
| Annuel par pi² | 14,83 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 593 839 $ |
| Annuel par pi² | 17,28 $ |
FAITS SUR LA PROPRIÉTÉ Sous contrat
| Prix | 9 914 665 $ CAD | Classe d’immeuble | C |
| Prix par unité | 291 608 $ CAD | Taille du lot | 0,81 AC |
| Type de vente | Investissement | Taille du bâtiment | 34 370 pi² |
| Taux de capitalisation | 5,99% | Occupation moyenne | 88% |
| Multiplicateur du loyer brut | 8.71 | Nombre d’étages | 2 |
| Nombre d’unités | 34 | Année de construction | 1963 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 0,99/1 000 pi² |
| Sous-type de propriété | Appartement | Zone de développement économique |
Oui
|
| Style d’appartement | De faible hauteur | ||
| Zonage | LAR3 | ||
| Prix | 9 914 665 $ CAD |
| Prix par unité | 291 608 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,99% |
| Multiplicateur du loyer brut | 8.71 |
| Nombre d’unités | 34 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,81 AC |
| Taille du bâtiment | 34 370 pi² |
| Occupation moyenne | 88% |
| Nombre d’étages | 2 |
| Année de construction | 1963 |
| Ratio de stationnement | 0,99/1 000 pi² |
| Zone de développement économique |
Oui |
| Zonage | LAR3 |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Balcon
- Ventilateurs de plafond
- Cuisine
- Comptoirs de granit
- Réfrigérateur
- Système de gicleur
- Électroménagers en acier inoxydable
COMMODITÉS DU SITE
- Accès 24 heures
- Accès contrôlé
- Cour
- Installations de lessive
- Piscine
- Clôturé
- Cuisinière à gaz
- Sans ascenseur
- Détecteur de fumée
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| Studios | 1 | 2 189 $ CAD | 1 - 1 000 |
| 1+1 | 1 | 2 427 $ CAD | 1 - 1 000 |
| 2+2 | 30 | 2 635 $ CAD | 1 - 1 000 |
| 3+2 | 2 | 3 830 $ CAD | 1 - 1 000 |
1 1
Impôts fonciers
| Numéro de lot | 2779-007-018 | Évaluation totale | 6 729 666 $ CAD |
| Évaluation du terrain | 2 288 942 $ CAD | Impôts annuels | 123 933 $ CAD (3,61 $ CAD/pi²) |
| Évaluation des bâtiments | 4 440 724 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
2779-007-018
Évaluation du terrain
2 288 942 $ CAD
Évaluation des bâtiments
4 440 724 $ CAD
Évaluation totale
6 729 666 $ CAD
Impôts annuels
123 933 $ CAD (3,61 $ CAD/pi²)
Année d’imposition
2025
1 de 24
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
34 Units | 88% 2BR/2BA | ±25% Rent Upside | 20951 Roscoe Blvd
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
