1532 S Wilton Pl
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
1532 S Wilton Pl
14 Unit Apartment Building $3,910,857 CAD ($279,347 CAD/Unit) 5.61% Cap Rate Los Angeles, CA 90019
Executive Summary
HUGE PRICE IMPROVEMENT & PRICED TO SELL! Bring all offers! 14 existing units in prime Mid City LA, all 2 Bed/1 Bath with 14 on-site parking spaces, and being offered at a low $196k per door and $277 per foot! The property will be delivered with RTI's and approved plans by the City of LA to begin building (2) ADU's in the back, which would turn the building into 16 units and add substantial income, all while still having plenty of on-site tenant parking spaces post-ADU completion. Opportunity to make it $171k per door post-ADU completion. In place 11.06 GRM on current rents with the upside to a 5.54 GRM, and a 5.61% cap rate on current rents and T12 actual expenses, with the upside to a 13.84% cap rate. 8.83 GRM and 7.53% cap rate after ADU completion, assuming all other rents remain the same. Some highlighted features include brand new electrical subpanels in all units, both roofs were replaced in 2017 and done with permits, EQ seismic retrofit work has been completed, copper plumbing, brand-new laundry room with new owner-owned washer & dryer machines (NO leases), new master water heaters, and EQ shut off valves have been installed on the gas meters. Some tenants are on RUBS for utility reimbursements to lower operating costs, and the building is separately metered for both gas & electricity. There's 95% rental upside for the next owner to achieve, and approximately 65% rental upside after ADU's are completed and assuming all other rents stay the same. There's everything to love about this prime and central Mid City location as it borders West Adams, Koreatown and Downtown Los Angeles and Pico Union, and is just blocks away from Country Club Park!
Financial Summary (Actual - 2024) |
Annual (CAD) | Annual Per SF (CAD) |
---|---|---|
Gross Rental Income | $353,519 | $35.65 |
Other Income | - | - |
Vacancy Loss | - | - |
Effective Gross Income | $353,519 | $35.65 |
Taxes | - | - |
Operating Expenses | - | - |
Total Expenses | $134,198 | $13.53 |
Net Operating Income | $219,321 | $22.12 |
Financial Summary (Actual - 2024)
Gross Rental Income (CAD) | |
---|---|
Annual | $353,519 |
Annual Per SF | $35.65 |
Other Income (CAD) | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss (CAD) | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income (CAD) | |
---|---|
Annual | $353,519 |
Annual Per SF | $35.65 |
Taxes (CAD) | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses (CAD) | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses (CAD) | |
---|---|
Annual | $134,198 |
Annual Per SF | $13.53 |
Net Operating Income (CAD) | |
---|---|
Annual | $219,321 |
Annual Per SF | $22.12 |
Property Facts
Price | $3,910,857 CAD | Property Subtype | Apartment |
Price Per Unit | $279,347 CAD | Apartment Style | Low Rise |
Sale Type | Investment | Building Class | C |
Cap Rate | 5.61% | Lot Size | 0.31 AC |
Gross Rent Multiplier | 11.06 | Building Size | 9,916 SF |
No. Units | 14 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1960 |
Price | $3,910,857 CAD |
Price Per Unit | $279,347 CAD |
Sale Type | Investment |
Cap Rate | 5.61% |
Gross Rent Multiplier | 11.06 |
No. Units | 14 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low Rise |
Building Class | C |
Lot Size | 0.31 AC |
Building Size | 9,916 SF |
No. Stories | 2 |
Year Built | 1960 |
Unit Amenities
- Air Conditioning
Site Amenities
- 24 Hour Access
- Laundry Facilities
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
2+1 | 14 | - | - |
1 of 1
Walk Score ®
Very Walkable (83)
PROPERTY TAXES
Parcel Number | 5073-005-012 | Improvements Assessment | $957,246 CAD |
Land Assessment | $3,166,275 CAD | Total Assessment | $4,123,521 CAD |
PROPERTY TAXES
Parcel Number
5073-005-012
Land Assessment
$3,166,275 CAD
Improvements Assessment
$957,246 CAD
Total Assessment
$4,123,521 CAD
zoning
Zoning Code | LAR3 (multiple dwelling zone) |
LAR3 (multiple dwelling zone) |
1 of 9
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1532 S Wilton Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.