Log In/Sign Up
Your email has been sent.
6.44% CAP & 9.82 GRM & $221K Per Unit 101 N Kenmore Ave 8 Unit Apartment Building $1,700,000 ($212,500/Unit) 6.44% Cap Rate Los Angeles, CA 90004



Investment Highlights
- 8-unit value-add opportunity in Melrose Hill, positioned between Larchmont Village, Koreatown, and the 6th Street corridor surrounding Chapman Market.
- Approximately 25% rental upside with a projected 8.95% CAP and 7.84 GRM upon stabilization.
- Detached rear garage presents potential ADU opportunity, subject to buyer verification.
- Offered at $1,700,000, representing $212,500 per unit and $221 per square foot with a 6.44% CAP and 9.82 GRM on current rents.
- 1925 Spanish-style building featuring a gated courtyard entry, decorative tilework, and original architectural character throughout.
- Located in a high-demand Mid-City rental pocket supported by proximity to Paramount Studios, Wilshire/Western, and surrounding retail corridors.
Executive Summary
101 N. Kenmore Ave. is an 8-unit value-add opportunity in Melrose Hill, positioned between several of Mid-City's most active residential and retail corridors. Located approx. 0.6 miles from the 6th St. corridor surrounding Chapman Market, approx. 1.5 miles from Wilshire/Western and the core of Koreatown, and approx. 11.8 miles from Larchmont Village, the property sits within one of the most consistently active rental pockets in Central Los Angeles, where a dense mix of dining, neighborhood retail, and employment drivers continues to support steady tenant demand. Offered at $1,700,000, the property is priced at $212,500 per unit and $221 per square foot, operating at a 6.44% CAP and 9.82 GRM on current rents. The pricing is in line with several recent multifamily sales across Melrose Hill and the surrounding neighborhoods. At projected market rents, the property offers approx. 25% rental upside, with stabilization expected at an 8.95% CAP and 7.84 GRM. The property was originally constructed in 1925 and presents with a distinct Spanish-style exterior that immediately sets it apart from more typical product in the area. The street presence is defined by a warm stucco facade, decorative parapet lines, and a centered entry sequence that leads through a gated front courtyard. Additional upside exists through a detached garage at the rear of the property, which presents a potential ADU opportunity, subject to buyer verification. The property also includes on-site parking and a community laundry room, supporting day-to-day operations while maintaining a relatively simple management profile. With in-place metrics supported by recent comparable sales, approx. 25% rental upside, and a location positioned between Larchmont Village, Koreatown, and the 6th Street corridor, 101 N. Kenmore Ave. presents a well-located Melrose Hill asset with a clear and executable path to improved performance.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,700,000 | Apartment Style | Low-Rise |
| Price Per Unit | $212,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 6.44% | Building Size | 9,172 SF |
| Gross Rent Multiplier | 9.82 | No. Stories | 2 |
| No. Units | 8 | Year Built | 1925 |
| Property Type | Multifamily | Parking Ratio | 0.87/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | LAR3 | ||
| Price | $1,700,000 |
| Price Per Unit | $212,500 |
| Sale Type | Investment |
| Cap Rate | 6.44% |
| Gross Rent Multiplier | 9.82 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 9,172 SF |
| No. Stories | 2 |
| Year Built | 1925 |
| Parking Ratio | 0.87/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | LAR3 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 8 | $1,764 | - |
Very walkable
80/100
Very drivable
80/100
Strong public transit
80/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5518-016-024 | Total Assessment | $1,489,414 |
| Land Assessment | $1,042,591 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $446,823 | Tax Year | 2025 |
Property Taxes
Parcel Number
5518-016-024
Land Assessment
$1,042,591
Improvements Assessment
$446,823
Total Assessment
$1,489,414
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
6.44% CAP & 9.82 GRM & $221K Per Unit | 101 N Kenmore Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

