Se Connecter/S’inscrire
Votre courriel a été envoyé.
410 Witmer St 20 Unité Immeuble d’appartements 2 714 217 $ CAD (135 711 $ CAD/Unité) 6,55% Taux de capitalisation Los Angeles, CA 90017



Certaines informations ont été traduites automatiquement.
Résumé de l'annonce
410 Witmer Street is a 20-unit, wood-frame building with a raised foundation and twelve (12) parking spots, located in a rapidly evolving submarket of Los Angeles, just west of Downtown Los Angeles. The offering represents a compelling value-add opportunity with strong in-place cash flow and significant rental upside, ideally suited for investors seeking both yield and long-term appreciation.
The property consists of a two-story, wood-frame building with a raised foundation, totaling 7,999 rentable square feet on a 9,072 square foot LACW-zoned mid-block lot. Originally constructed in 1928, the asset features a unit mix of twenty (20) studio units and benefits from twelve (12) uncovered on-site tandem parking spaces, an exceptional parking ratio for the area and a meaningful competitive advantage in this dense urban submarket.
410 Witmer Street is currently operating at a 7.64 GRM and a 6.55% cap rate on in-place rents, with a clear path to increased cash flow through a strategic value-add program. By implementing interior renovations, improving operational efficiencies, and capturing mark-to-market rent potential, a new owner can achieve a projected 6.39 GRM and 10.28% cap rate upon stabilization.
Situated near the intersection of Witmer Street and W 3rd Street, the property offers excellent connectivity to the 101, 110, and 10 freeways, as well as multiple Metro transit lines. The location benefits from its proximity to high-demand rental neighborhoods including Echo Park, Silver Lake, Elysian Heights, and Koreatown, all of which continue to experience strong tenant demand driven by their access to employment centers, lifestyle amenities, and cultural hubs.
410 Witmer Street presents a rare opportunity to acquire a well-located, income-producing asset with a favorable parking ratio and a clear roadmap to unlocking additional value in one of Los Angeles’ most dynamic rental corridors. Contact the listing broker for additional information.
The property consists of a two-story, wood-frame building with a raised foundation, totaling 7,999 rentable square feet on a 9,072 square foot LACW-zoned mid-block lot. Originally constructed in 1928, the asset features a unit mix of twenty (20) studio units and benefits from twelve (12) uncovered on-site tandem parking spaces, an exceptional parking ratio for the area and a meaningful competitive advantage in this dense urban submarket.
410 Witmer Street is currently operating at a 7.64 GRM and a 6.55% cap rate on in-place rents, with a clear path to increased cash flow through a strategic value-add program. By implementing interior renovations, improving operational efficiencies, and capturing mark-to-market rent potential, a new owner can achieve a projected 6.39 GRM and 10.28% cap rate upon stabilization.
Situated near the intersection of Witmer Street and W 3rd Street, the property offers excellent connectivity to the 101, 110, and 10 freeways, as well as multiple Metro transit lines. The location benefits from its proximity to high-demand rental neighborhoods including Echo Park, Silver Lake, Elysian Heights, and Koreatown, all of which continue to experience strong tenant demand driven by their access to employment centers, lifestyle amenities, and cultural hubs.
410 Witmer Street presents a rare opportunity to acquire a well-located, income-producing asset with a favorable parking ratio and a clear roadmap to unlocking additional value in one of Los Angeles’ most dynamic rental corridors. Contact the listing broker for additional information.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
-
|
-
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
-
|
-
|
| Revenu net d’exploitation |
177 862 $
|
19,29 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 177 862 $ |
| Annuel par pi² | 19,29 $ |
Faits sur la propriété
| Prix | 2 714 217 $ CAD | Style d’appartement | De hauteur moyenne |
| Prix par unité | 135 711 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,21 AC |
| Taux de capitalisation | 6,55% | Taille du bâtiment | 7 999 pi² |
| Multiplicateur du loyer brut | 7.64 | Occupation moyenne | 100% |
| Nombre d’unités | 20 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction | 1928 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,5/1 000 pi² |
| Zonage | LACW | ||
| Prix | 2 714 217 $ CAD |
| Prix par unité | 135 711 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,55% |
| Multiplicateur du loyer brut | 7.64 |
| Nombre d’unités | 20 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De hauteur moyenne |
| Classe d’immeuble | C |
| Taille du lot | 0,21 AC |
| Taille du bâtiment | 7 999 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 3 |
| Année de construction | 1928 |
| Ratio de stationnement | 1,5/1 000 pi² |
| Zonage | LACW |
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 20 | - | - |
1 1
Très praticable à pied
80/100
Moyennement facile d’accès en voiture
60/100
Transports en commun exceptionnels
100/100
Plutôt praticable en vélo
50/100
Impôts fonciers
| Numéro de lot | 5153-025-015 | Évaluation des bâtiments | 277 879 $ CAD |
| Évaluation du terrain | 1 771 476 $ CAD | Évaluation totale | 2 049 355 $ CAD |
Impôts fonciers
Numéro de lot
5153-025-015
Évaluation du terrain
1 771 476 $ CAD
Évaluation des bâtiments
277 879 $ CAD
Évaluation totale
2 049 355 $ CAD
1 de 21
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
410 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.
