Log In/Sign Up
Your email has been sent.
1217 Westerly Ter 4 Unit Apartment Building $1,595,000 ($398,750/Unit) 5.90% Cap Rate Los Angeles, CA 90026



Investment Highlights
- 94 Walk Score (“Walker’s Paradise”)
- Rare Owner-User Opportunity with Immediate Occupancy Flexibility
- SB721 Inspection Already Completed
- Distinctive Hillside Fourplex with Unique Tiered Layout - No Shared Walls Between Units
- Ability to Lease Available Units at Market Rents
- Bonus ±400 SF Vacant Room in the Rear - Possible ADU Conversion
Executive Summary
Marcus and Millichap is pleased to present a four (4) unit apartment building located at 1217 Westerly Terrace in Los Angeles, California. The subject property is located in a prime Silver Lake location, just north of Sunset Blvd and east of Silver Lake Blvd.
Located in the heart of Silver Lake, 1217 Westerly Terrace is a distinctive hillside fourplex offering a rare combination of owner-user flexibility, value-add potential, and exceptional walkability. The property boasts a 94 Walk Score (“Walker’s Paradise”) and is just minutes from Sunset Junction’s renowned dining, retail, and entertainment destinations. Its unique tiered layout positions each unit at a different elevation with no shared walls, creating enhanced privacy and a single-family home feel. Immediate occupancy flexibility allows new ownership to implement its own leasing strategy and capitalize on strong rental demand. Additional highlights include a desirable unit mix consisting of 75% two-bedroom units, approximately 25% rental upside, multiple ADU conversion opportunities, and a completed SB721 inspection, helping streamline buyer due diligence.
This offering presents a rare opportunity to acquire a truly unique Silver Lake asset combining exceptional walkability, owner-user flexibility, and long-term value-add potential in one of Los Angeles’ most sought after rental markets.
Located in the heart of Silver Lake, 1217 Westerly Terrace is a distinctive hillside fourplex offering a rare combination of owner-user flexibility, value-add potential, and exceptional walkability. The property boasts a 94 Walk Score (“Walker’s Paradise”) and is just minutes from Sunset Junction’s renowned dining, retail, and entertainment destinations. Its unique tiered layout positions each unit at a different elevation with no shared walls, creating enhanced privacy and a single-family home feel. Immediate occupancy flexibility allows new ownership to implement its own leasing strategy and capitalize on strong rental demand. Additional highlights include a desirable unit mix consisting of 75% two-bedroom units, approximately 25% rental upside, multiple ADU conversion opportunities, and a completed SB721 inspection, helping streamline buyer due diligence.
This offering presents a rare opportunity to acquire a truly unique Silver Lake asset combining exceptional walkability, owner-user flexibility, and long-term value-add potential in one of Los Angeles’ most sought after rental markets.
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 |
-
|
-
|
| Operating Expenses |
-
|
-
|
| 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 | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,595,000 | Property Subtype | Apartment |
| Price Per Unit | $398,750 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.12 AC |
| Cap Rate | 5.90% | Building Size | 4,043 SF |
| Gross Rent Multiplier | 12.51 | Average Occupancy | 50% |
| No. Units | 4 | No. Stories | 5 |
| Property Type | Multifamily | Year Built | 1967 |
| Zoning | LAR2 - Residential | ||
| Price | $1,595,000 |
| Price Per Unit | $398,750 |
| Sale Type | Investment |
| Cap Rate | 5.90% |
| Gross Rent Multiplier | 12.51 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.12 AC |
| Building Size | 4,043 SF |
| Average Occupancy | 50% |
| No. Stories | 5 |
| Year Built | 1967 |
| Zoning | LAR2 - Residential |
Amenities
Unit Amenities
- Kitchen
Site Amenities
- 24 Hour Access
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | - | - |
| 2+1 | 3 | - | - |
1 1
Very walkable
80/100
Very drivable
80/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5426-003-004 | Improvements Assessment | $406,771 |
| Land Assessment | $1,024,044 | Total Assessment | $1,430,815 |
Property Taxes
Parcel Number
5426-003-004
Land Assessment
$1,024,044
Improvements Assessment
$406,771
Total Assessment
$1,430,815
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1217 Westerly Ter
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
