Log In/Sign Up
Your email has been sent.
11314 Martha St 5 Unit Apartment Building $3,995,000 ($799,000/Unit) 5.90% Cap Rate North Hollywood, CA 91601



INVESTMENT HIGHLIGHTS
- 5 Unit Apartment Building $3,995,000 - 5.9% Cap Rate
EXECUTIVE SUMMARY
Welcome to 11314 Martha St — a stunning, brand-new construction, NON-rent-controlled, five-unit townhome investment in the heart of the NoHo Arts District. This exceptional property is 100% fully leased and occupied by families, contributing to historically lower tenant turnover, with over 88% of rents backed by the Housing Authority of the City of Los Angeles (HACLA). The asset delivers stable, government-guaranteed annual income of $307,428 at an impressive 5.90% cap rate.
Major Value-Add Opportunity: Preliminary plans are in place to convert one garage space into two studio units and to construct two detached one-bedroom ADUs on the lot. With HACLA voucher rates in the 91601 zip code at approximately $2,299/month for studios and $2,585/month for one-bedrooms, these additions could generate roughly $90,000 in additional annual income, translating to approximately $1,160,000 in added value at current cap rates. This presents a rare opportunity to acquire a stabilized, cash-flowing asset with meaningful built-in upside.
Major Value-Add Opportunity: Preliminary plans are in place to convert one garage space into two studio units and to construct two detached one-bedroom ADUs on the lot. With HACLA voucher rates in the 91601 zip code at approximately $2,299/month for studios and $2,585/month for one-bedrooms, these additions could generate roughly $90,000 in additional annual income, translating to approximately $1,160,000 in added value at current cap rates. This presents a rare opportunity to acquire a stabilized, cash-flowing asset with meaningful built-in upside.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$307,428
|
$36.49
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$9,223
|
$1.09
|
| Effective Gross Income |
$298,205
|
$35.39
|
| Taxes |
$46,701
|
$5.54
|
| Operating Expenses |
$18,619
|
$2.21
|
| Total Expenses |
$65,320
|
$7.75
|
| Net Operating Income |
$232,885
|
$27.64
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $307,428 |
| Annual Per SF | $36.49 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $9,223 |
| Annual Per SF | $1.09 |
| Effective Gross Income | |
|---|---|
| Annual | $298,205 |
| Annual Per SF | $35.39 |
| Taxes | |
|---|---|
| Annual | $46,701 |
| Annual Per SF | $5.54 |
| Operating Expenses | |
|---|---|
| Annual | $18,619 |
| Annual Per SF | $2.21 |
| Total Expenses | |
|---|---|
| Annual | $65,320 |
| Annual Per SF | $7.75 |
| Net Operating Income | |
|---|---|
| Annual | $232,885 |
| Annual Per SF | $27.64 |
PROPERTY FACTS
| Price | $3,995,000 | Building Class | B |
| Price Per Unit | $799,000 | Lot Size | 0.17 AC |
| Sale Type | Investment | Building Size | 8,426 SF |
| Cap Rate | 5.90% | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2025 |
| Property Subtype | Apartment | Parking Ratio | 0.95/1,000 SF |
| Apartment Style | Townhome | Opportunity Zone |
Yes
|
| Zoning | LARD1.5 - Restricted Density Multiple Dwelling | ||
| Price | $3,995,000 |
| Price Per Unit | $799,000 |
| Sale Type | Investment |
| Cap Rate | 5.90% |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 0.17 AC |
| Building Size | 8,426 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2025 |
| Parking Ratio | 0.95/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | LARD1.5 - Restricted Density Multiple Dwelling |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Dishwasher
- Heating
- Dining Room
- Family Room
SITE AMENITIES
- 24 Hour Access
- Private Bathroom
- Walk-Up
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+3 | 1 | - | - |
| 4+4 | 2 | - | - |
| 5+5 | 2 | - | - |
1 1
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (73)
1 of 17
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
11314 Martha St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
