Log In/Sign Up
Your email has been sent.
140 S Westmoreland Ave 7 Unit Apartment Building $2,095,000 ($299,286/Unit) 5.02% Cap Rate Los Angeles, CA 90004
Investment Highlights
- $400,000 Price Reduction! Motivated Seller
- Not subject to Los Angeles Rent Stabilization Ordinance (RSO)
- Constructed in 1982 – subject to AB 1482, allowing annual rent increases of 5% + CPI
- 10.01% proforma cap rate | 9.99 proforma GRM
- Significant value-add opportunity to develop up to six new ground-up ADUs in the rear parking area (buyer to verify)
- 7-unit multifamily property situated on a 7,916 SF LAR3-zoned lot
Executive Summary
$400,000 Price Reduction! 10.01% Proforma cap rate! 9.99 Proforma GRM!
Kidder Mathews is pleased to present the opportunity to acquire 140
South Westmoreland Avenue, a well-located multifamily investment in
the Wilshire Center submarket of Los Angeles. The property consists
of a 7-unit apartment community situated on a 7,916 square foot LAR3-
zoned lot, offering both stable in-place income and a compelling
long-term value-add strategy.
Constructed in 1982, the property benefits from favorable rent control
characteristics, falling under AB 1482 rather than LA RSO, allowing for
annual rent increases of 5% plus CPI. The existing unit mix includes a
combination of one- and two-bedroom floor plans, many of which have
been upgraded, providing immediate upside through continued rent
growth and operational optimization.
A key differentiating feature of this offering is the ability to develop
up to six new ground-up ADUs in the rear portion of the lot, subject to
buyer verification and approvals. The existing site layout, lot size, and
zoning create a rare opportunity to meaningfully increase unit count
and cash flow without disturbing the primary residential structure. Upon
stabilization, the addition of the ADUs has the potential to significantly
enhance overall yield, improve long-term asset value, and create a
more scalable income stream in one of Los Angeles’ most supply constrained
rental markets.
Located at the intersection of Koreatown and Little Bangladesh, the
property benefits from exceptional centrality, with close proximity to
Downtown Los Angeles, Hollywood, Silver Lake, Echo Park, and major
employment hubs. Tenants enjoy access to public transportation,
freeway connectivity, dining, retail, and cultural amenities, all of which
continue to drive strong rental demand in the immediate area.
140 S. Westmoreland Avenue presents investors with a rare combination
of defensive in-place income, regulatory advantages, and a clearly
defined development upside, making it an attractive opportunity for
both long-term holders and value-add oriented buyers.
Kidder Mathews is pleased to present the opportunity to acquire 140
South Westmoreland Avenue, a well-located multifamily investment in
the Wilshire Center submarket of Los Angeles. The property consists
of a 7-unit apartment community situated on a 7,916 square foot LAR3-
zoned lot, offering both stable in-place income and a compelling
long-term value-add strategy.
Constructed in 1982, the property benefits from favorable rent control
characteristics, falling under AB 1482 rather than LA RSO, allowing for
annual rent increases of 5% plus CPI. The existing unit mix includes a
combination of one- and two-bedroom floor plans, many of which have
been upgraded, providing immediate upside through continued rent
growth and operational optimization.
A key differentiating feature of this offering is the ability to develop
up to six new ground-up ADUs in the rear portion of the lot, subject to
buyer verification and approvals. The existing site layout, lot size, and
zoning create a rare opportunity to meaningfully increase unit count
and cash flow without disturbing the primary residential structure. Upon
stabilization, the addition of the ADUs has the potential to significantly
enhance overall yield, improve long-term asset value, and create a
more scalable income stream in one of Los Angeles’ most supply constrained
rental markets.
Located at the intersection of Koreatown and Little Bangladesh, the
property benefits from exceptional centrality, with close proximity to
Downtown Los Angeles, Hollywood, Silver Lake, Echo Park, and major
employment hubs. Tenants enjoy access to public transportation,
freeway connectivity, dining, retail, and cultural amenities, all of which
continue to drive strong rental demand in the immediate area.
140 S. Westmoreland Avenue presents investors with a rare combination
of defensive in-place income, regulatory advantages, and a clearly
defined development upside, making it an attractive opportunity for
both long-term holders and value-add oriented buyers.
Financial Summary (Pro Forma - 2027) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$329,700
|
$78.63
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$9,891
|
$2.36
|
| Effective Gross Income |
$319,809
|
$76.27
|
| Taxes |
$26,187
|
$6.25
|
| Operating Expenses |
$40,668
|
$9.70
|
| Total Expenses |
$66,855
|
$15.94
|
| Net Operating Income |
$252,954
|
$60.33
|
Financial Summary (Pro Forma - 2027)
| Gross Rental Income | |
|---|---|
| Annual | $329,700 |
| Annual Per SF | $78.63 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $9,891 |
| Annual Per SF | $2.36 |
| Effective Gross Income | |
|---|---|
| Annual | $319,809 |
| Annual Per SF | $76.27 |
| Taxes | |
|---|---|
| Annual | $26,187 |
| Annual Per SF | $6.25 |
| Operating Expenses | |
|---|---|
| Annual | $40,668 |
| Annual Per SF | $9.70 |
| Total Expenses | |
|---|---|
| Annual | $66,855 |
| Annual Per SF | $15.94 |
| Net Operating Income | |
|---|---|
| Annual | $252,954 |
| Annual Per SF | $60.33 |
Property Facts
| Price | $2,095,000 | Building Class | C |
| Price Per Unit | $299,286 | Lot Size | 0.18 AC |
| Sale Type | Investment | Building Size | 4,193 SF |
| Cap Rate | 5.02% | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.98 | No. Stories | 2 |
| No. Units | 7 | Year Built | 1982 |
| Property Type | Multifamily | Parking Ratio | 2.86/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | LAR3 - Multiple Dwelling Zone | ||
| Price | $2,095,000 |
| Price Per Unit | $299,286 |
| Sale Type | Investment |
| Cap Rate | 5.02% |
| Gross Rent Multiplier | 12.98 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.18 AC |
| Building Size | 4,193 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1982 |
| Parking Ratio | 2.86/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | LAR3 - Multiple Dwelling Zone |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Range
- Tub/Shower
Site Amenities
- 24 Hour Access
- Controlled Access
- Laundry Facilities
- Tenant Controlled HVAC
- Gated
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 5 | - | 500 - 600 |
| 2+1 | 2 | - | 650 - 750 |
1 1
Very walkable
80/100
Moderately drivable
70/100
Strong public transit
80/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5501-016-010 | Total Assessment | $2,075,598 (2025) |
| Land Assessment | $1,352,520 (2025) | Annual Taxes | $26,187 ($6.25/SF) |
| Improvements Assessment | $723,078 (2025) | Tax Year | 2027 Payable 2027 |
Property Taxes
Parcel Number
5501-016-010
Land Assessment
$1,352,520 (2025)
Improvements Assessment
$723,078 (2025)
Total Assessment
$2,075,598 (2025)
Annual Taxes
$26,187 ($6.25/SF)
Tax Year
2027 Payable 2027
1 of 61
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
140 S Westmoreland Ave