Se Connecter/S’inscrire
Votre courriel a été envoyé.
23 Units with attractive CPU, CAP, and GRM! 280 Witmer St 23 Unité Immeuble d’appartements 3 630 500 $ CAD (157 848 $ CAD/Unité) 7,38% Taux de capitalisation Los Angeles, CA 90026



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Strong In Place CAP Rate and GRM of ±7.38% & ±7.96x & 35% Rental Upside
- Major Capital Improvements Completed: Electrical Panel Upgrade, Partial roof replacement (pitched portion), copper plumbing...
- Smart Water Management: DrizzleX system installed to monitor and optimize water usage across units, reducing operating costs
- True Value-Add Basis: ±$115,200/Unit & $221/SQFT.
- Proven Rental Performance: In-place rents have historically performed at or above market levels within the Westlake submarket.
Résumé de l'annonce
Growth Investment Group is proud to present the sale of The Witmer Apartments (280 Witmer St), a 23-unit value-add multifamily opportunity located in the heart of the rapidly evolving Westlake submarket of Los Angeles. Offered at a competitive basis of $115,200 per unit and $221 per square foot, the property features a strong in-place CAP rate of ±7.38% and GRM of 7.96x, providing immediate cash flow with substantial upside potential.
The property offers approximately ±35% rental upside, with in-place rents that have historically performed at or above market levels within the Westlake submarket. This presents investors with a compelling opportunity to acquire a well-performing asset with clear pathways to increase revenue through unit renovations and operational improvements.
Built in 1927, The Witmer Apartments consist of 23 units totaling ±12,000 square feet on a ±7,710 square foot lot, featuring an efficient unit mix of (22) studios and (1) one-bedroom unit. Units average approximately ±450–500 square feet (buyer to verify) and offer functional layouts that align with strong rental demand in the area.
Ownership has completed significant capital improvements, including copper plumbing, a complete electrical panel upgrade, partial roof replacement (pitched portion), updated horizontal drain lines, new gas wall heaters, and a 100-gallon boiler. These upgrades reduce near-term capital expenditure risk, allowing investors to focus on executing a unit renovation strategy and capturing rental upside.
Additional value-add opportunities include two vacant basement rooms with potential for storage or laundry income, as well as an underutilized rooftop with direct access and views of Downtown Los Angeles, offering potential for conversion into a tenant amenity space (buyer to verify).
The property offers approximately ±35% rental upside, with in-place rents that have historically performed at or above market levels within the Westlake submarket. This presents investors with a compelling opportunity to acquire a well-performing asset with clear pathways to increase revenue through unit renovations and operational improvements.
Built in 1927, The Witmer Apartments consist of 23 units totaling ±12,000 square feet on a ±7,710 square foot lot, featuring an efficient unit mix of (22) studios and (1) one-bedroom unit. Units average approximately ±450–500 square feet (buyer to verify) and offer functional layouts that align with strong rental demand in the area.
Ownership has completed significant capital improvements, including copper plumbing, a complete electrical panel upgrade, partial roof replacement (pitched portion), updated horizontal drain lines, new gas wall heaters, and a 100-gallon boiler. These upgrades reduce near-term capital expenditure risk, allowing investors to focus on executing a unit renovation strategy and capturing rental upside.
Additional value-add opportunities include two vacant basement rooms with potential for storage or laundry income, as well as an underutilized rooftop with direct access and views of Downtown Los Angeles, offering potential for conversion into a tenant amenity space (buyer to verify).
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
457 031 $
|
38,09 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
13 710 $
|
1,14 $
|
| Revenu brut effectif |
443 321 $
|
36,94 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
175 161 $
|
14,60 $
|
| Total des dépenses |
175 161 $
|
14,60 $
|
| Revenu net d’exploitation |
268 160 $
|
22,35 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 457 031 $ |
| Annuel par pi² | 38,09 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 13 710 $ |
| Annuel par pi² | 1,14 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 443 321 $ |
| Annuel par pi² | 36,94 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 175 161 $ |
| Annuel par pi² | 14,60 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 175 161 $ |
| Annuel par pi² | 14,60 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 268 160 $ |
| Annuel par pi² | 22,35 $ |
Faits sur la propriété
| Prix | 3 630 500 $ CAD | Sous-type de propriété | Appartement |
| Prix par unité | 157 848 $ CAD | Style d’appartement | De faible hauteur |
| Type de vente | Investissement | Classe d’immeuble | C |
| Taux de capitalisation | 7,38% | Taille du lot | 0,18 AC |
| Condition de vente | 1031 Échange | Taille du bâtiment | 12 000 pi² |
| Multiplicateur du loyer brut | 7.96 | Occupation moyenne | 95% |
| Nombre d’unités | 23 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1927 |
| Zonage | CW - https://zimas.lacity.org/ | ||
| Prix | 3 630 500 $ CAD |
| Prix par unité | 157 848 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 7,38% |
| Condition de vente | 1031 Échange |
| Multiplicateur du loyer brut | 7.96 |
| Nombre d’unités | 23 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,18 AC |
| Taille du bâtiment | 12 000 pi² |
| Occupation moyenne | 95% |
| Nombre d’étages | 2 |
| Année de construction | 1927 |
| Zonage | CW - https://zimas.lacity.org/ |
Commodités
Commodités des unités
- Prêt pour le câble
- Chauffage
- Cuisine
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 22 | - | 533 |
| 1+1 | 1 | - | 708 |
Très praticable à pied
80/100
Moyennement facile d’accès en voiture
70/100
Transports en commun exceptionnels
100/100
Moyennement praticable en vélo
60/100
Impôts fonciers
| Numéro de lot | 5153-028-009 | Évaluation totale | 2 211 348 $ CAD |
| Évaluation du terrain | 1 039 006 $ CAD | Impôts annuels | 0 $ CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 1 172 342 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
5153-028-009
Évaluation du terrain
1 039 006 $ CAD
Évaluation des bâtiments
1 172 342 $ CAD
Évaluation totale
2 211 348 $ CAD
Impôts annuels
0 $ CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 24
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
23 Units with attractive CPU, CAP, and GRM! | 280 Witmer St
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.

