Se Connecter/S’inscrire
Votre courriel a été envoyé.
4203 Council st - 18 Units cash flowing at an amazing 7.5% Cap 18 Unité Immeuble d’habitation offert à 7 466 500 $ CAD à un 7,50% taux de capitalisation Los Angeles, CA 90004



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Strong in-place income provides immediate cash flow with no lease-up risk
- Two (2) newly constructed detached ADUs completed in 2024, not subject to rent control
- Separately metered for gas and electricity, reducing owner operating costs
- 16 units completely rebuilt from the studs in 2023 with permits
- Eighteen (18) spacious 1 Bed / 1 Bath units totaling ~8,677 SF on a 7,700 SF LAR3 lot
- New roof, plumbing, electrical, panel, HVAC systems, and dual- pane windows throughout
Résumé de l'annonce
Fully renovated 18-unit apartment building delivering an attractive 7.5% cap rate from day one. This offering provides investors with the opportunity to acquire a turnkey, premium asset with strong in-place income. 16 fully renovated units from the studs in 2023 with permits, along with 2 brand-new detached ADUs (Not subject to RSO) constructed in 2024. The unit mix includes eighteen (18) spacious and well-designed one-bedroom, one-bathroom apartments totaling approximately 8,677 square feet of improvements on a 7,700 square foot LAR3-zoned lot. The property is separately metered for gas and electricity to further minimize the operating expenses.
Ownership has completed a comprehensive, permitted renovation, including a new roof, upgraded plumbing and electrical systems, new panel and wiring, updated HVAC systems, and new windows throughout. Interiors feature new wood flooring, modern lighting, and fully upgraded kitchens and bathrooms with new cabinetry, countertops, vanities, and fixtures. The property offers strong curb appeal with fresh exterior paint and professional landscaping, creating an inviting tenant experience. Located in the highly desirable Koreatown and Wilshire Center submarkets, the asset benefits from close proximity to Larchmont Village, Hollywood and Downtown Los Angeles, as well as excellent walkability to dining, entertainment, and cultural amenities. With its prime location and strong income profile, 4203 Council Street represents an ideal investment for buyers seeking immediate cash flow and long-term appreciation.
Ownership has completed a comprehensive, permitted renovation, including a new roof, upgraded plumbing and electrical systems, new panel and wiring, updated HVAC systems, and new windows throughout. Interiors feature new wood flooring, modern lighting, and fully upgraded kitchens and bathrooms with new cabinetry, countertops, vanities, and fixtures. The property offers strong curb appeal with fresh exterior paint and professional landscaping, creating an inviting tenant experience. Located in the highly desirable Koreatown and Wilshire Center submarkets, the asset benefits from close proximity to Larchmont Village, Hollywood and Downtown Los Angeles, as well as excellent walkability to dining, entertainment, and cultural amenities. With its prime location and strong income profile, 4203 Council Street represents an ideal investment for buyers seeking immediate cash flow and long-term appreciation.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
741 888 $
|
85,50 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
22 256 $
|
2,56 $
|
| Revenu brut effectif |
719 632 $
|
82,94 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
159 556 $
|
18,39 $
|
| Revenu net d’exploitation |
560 077 $
|
64,55 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 741 888 $ |
| Annuel par pi² | 85,50 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 22 256 $ |
| Annuel par pi² | 2,56 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 719 632 $ |
| Annuel par pi² | 82,94 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 159 556 $ |
| Annuel par pi² | 18,39 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 560 077 $ |
| Annuel par pi² | 64,55 $ |
Faits sur la propriété
| Prix | 7 466 500 $ CAD | Type de propriété | Immeuble residentiel |
| Prix par unité | 414 806 $ CAD | Taille du bâtiment | 8 677 pi² |
| Type de vente | Investissement | Occupation moyenne | 100% |
| Taux de capitalisation | 7,50% | Nombre d’étages | 2 |
| Multiplicateur du loyer brut | 10.06 | Année de construction/rénovation | 1923/2023 |
| Nombre d’unités | 18 | ||
| Zonage | LAR3 | ||
| Prix | 7 466 500 $ CAD |
| Prix par unité | 414 806 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 7,50% |
| Multiplicateur du loyer brut | 10.06 |
| Nombre d’unités | 18 |
| Type de propriété | Immeuble residentiel |
| Taille du bâtiment | 8 677 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1923/2023 |
| Zonage | LAR3 |
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 18 | 3 511 $ CAD | - |
1 1
Très praticable à pied
80/100
Moyennement facile d’accès en voiture
70/100
Transports en commun robustes
80/100
Plutôt praticable en vélo
40/100
1 de 21
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
4203 Council st - 18 Units cash flowing at an amazing 7.5% Cap
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.
