Log In/Sign Up
Your email has been sent.
1118 N Cahuenga Blvd 50 Unit Apartment Building $5,100,000 ($102,000/Unit) 5.90% Cap Rate Los Angeles, CA 90038



Investment Highlights
- Low rents allowing new buyer to capture 35% in rental upside.
- Prime location in Hollywood, walking distance to Hollywood walk of fame.
- Property stands on two expansive parcels approximately 17,000 square feet.
- 16 units could be delivered vacant (upon buyer request)
- Diverse unit mix consisting of SRO's, Studios, and One Bedroom One Bathroom.
- 5.9% CAP on actual income.
Executive Summary
Leola Commercial is proud to present a rare multifamily investment opportunity located in the heart of Hollywood. Offered for sale for the first time in 27 years, this well-located asset sits on two contiguous parcels totaling approximately 17,000 square feet, providing scale, density, and long-term upside in one of Los Angeles’ most sought-after rental markets.
The property is a total of 50 units, consisting of 44 Single Room Occupancy (SRO) units, four studios, and two one-bedroom/one-bath units, with a total rentable living area of approximately 11,032 square feet. The SRO component is supported by eight shared bathrooms and four shared kitchens, offering an efficient operating layout. Notably, 16 of the 44 SRO units could be delivered vacant, creating immediate repositioning and income-growth potential.
Currently operating at a 5.9% capitalization rate based on in-place income, the property is fully occupied with all tenants current on rent. The asset presents a compelling value-add opportunity, with an estimated 34% rental upside through vacancy turnover and operational improvements. Upon stabilization, a new owner can achieve a projected 8.24% pro forma capitalization rate.
This offering represents a rare chance to acquire a sizeable, infrequently traded asset with both immediate and long-term upside in a core Hollywood location.
The property is a total of 50 units, consisting of 44 Single Room Occupancy (SRO) units, four studios, and two one-bedroom/one-bath units, with a total rentable living area of approximately 11,032 square feet. The SRO component is supported by eight shared bathrooms and four shared kitchens, offering an efficient operating layout. Notably, 16 of the 44 SRO units could be delivered vacant, creating immediate repositioning and income-growth potential.
Currently operating at a 5.9% capitalization rate based on in-place income, the property is fully occupied with all tenants current on rent. The asset presents a compelling value-add opportunity, with an estimated 34% rental upside through vacancy turnover and operational improvements. Upon stabilization, a new owner can achieve a projected 8.24% pro forma capitalization rate.
This offering represents a rare chance to acquire a sizeable, infrequently traded asset with both immediate and long-term upside in a core Hollywood location.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$506,292
|
$42.19
|
| Other Income |
$3,000
|
$0.25
|
| Vacancy Loss |
$15,189
|
$1.27
|
| Effective Gross Income |
$494,103
|
$41.18
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$193,250
|
$16.10
|
| Net Operating Income |
$300,853
|
$25.07
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $506,292 |
| Annual Per SF | $42.19 |
| Other Income | |
|---|---|
| Annual | $3,000 |
| Annual Per SF | $0.25 |
| Vacancy Loss | |
|---|---|
| Annual | $15,189 |
| Annual Per SF | $1.27 |
| Effective Gross Income | |
|---|---|
| Annual | $494,103 |
| Annual Per SF | $41.18 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $193,250 |
| Annual Per SF | $16.10 |
| Net Operating Income | |
|---|---|
| Annual | $300,853 |
| Annual Per SF | $25.07 |
Property Facts
| Price | $5,100,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $102,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.39 AC |
| Cap Rate | 5.90% | Building Size | 11,032 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 96% |
| Gross Rent Multiplier | 10.07 | No. Stories | 2 |
| No. Units | 50 | Year Built | 2024 |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Property Subtype | Apartment | ||
| Zoning | LAR3 - Multiple dwelling units | ||
| Price | $5,100,000 |
| Price Per Unit | $102,000 |
| Sale Type | Investment |
| Cap Rate | 5.90% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 10.07 |
| No. Units | 50 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | B |
| Lot Size | 0.39 AC |
| Building Size | 11,032 SF |
| Average Occupancy | 96% |
| No. Stories | 2 |
| Year Built | 2024 |
| Opportunity Zone |
Yes |
| Zoning | LAR3 - Multiple dwelling units |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | $1,560 | 500 |
| Studios | 4 | $950.00 | 400 |
1 1
Walk Score®
Walker's Paradise (96)
Bike Score®
Very Bikeable (79)
Property Taxes
| Parcel Number | 5533-008-007 | Improvements Assessment | $542,346 |
| Land Assessment | $516,287 | Total Assessment | $1,058,633 |
Property Taxes
Parcel Number
5533-008-007
Land Assessment
$516,287
Improvements Assessment
$542,346
Total Assessment
$1,058,633
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1118 N Cahuenga Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
