Share This Listing

Message

958 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

1118 N Cahuenga Blvd 50 Unit Apartment Building $5,100,000 ($102,000/Unit) 5.90% Cap Rate Los Angeles, CA 90038

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

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
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
Walk Score®
Walker's Paradise (96)
Bike Score®
Very Bikeable (79)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

Property Taxes

Property Taxes

Parcel Number
5533-008-007
Land Assessment
$516,287
Improvements Assessment
$542,346
Total Assessment
$1,058,633
  • Listing ID: 39148141

  • Date on Market: 1/20/2026

  • Last Updated:

  • Address: 1118 N Cahuenga Blvd, Los Angeles, CA 90038

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}