Log In/Sign Up
Your email has been sent.
1832 S Bonnie Brae St 4 Unit Apartment Building Offered at $895,000 at a 4.33% Cap Rate Los Angeles, CA 90006



INVESTMENT HIGHLIGHTS
- Fourplex Located Approximately 1 Mile from USC and a Half-Mile from Los Angeles Convention Center, Crypto.com Arena & L.A. Live
- Large 6,250-SF Lot | Desirable Opportunity to Add ADUs at Rear Parking Area | Total of 8 Parking Spaces
- New Hot Water Heater Connections, New Plumbing, New Exterior Lights, New Gate and Upgraded Electrical Subpanels (2011)
- Residential Asset - Outstanding Owner-User Opportunity | 4.33% Current Cap Rate & 12.80 Current GRM | 8.27% Pro-Forma Cap Rate & 8.43 Pro-Forma GRM
- Each Unit Contains Individual Hot Water Heaters | Qualifies for Attractive Residential Financing | Close Proximity to Expo Park/USC Transit Line
- Located Near USC Village, Arts District, Downtown Los Angeles, Koreatown, Grammy Museum, Peacock Theatre Exposition Park & Lucas Museum of Arts
EXECUTIVE SUMMARY
ASSET
Fourplex apartment is located approximately 1 mile from USC and just a half-mile from Los Angeles Convention Center, Crypto.com Arena and L.A. Live. The asset consists of (2) 2-bedroom/1-bathroom units and (1) 1-bedroom/1-bathroom plus den and (1) 1-bedroom/1-bathroom unit. Each unit has individual hot water heaters and there are a total of 8 parking spaces. The property is a residential asset which presents a desirable owner-user opportunity. Situated on a 6,250-SF lot, property features new hot water heater connections, new plumbing under the building, new exterior lights, new gate and the electrical subpanels were upgraded approximately 15 years ago. The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property.
LOCATION
1832 S. Bonnie Brae Street is located just a mile from USC Village and USC’s campus and approximately a half-mile from Los Angeles Convention Center, L.A. Live, Grammy Museum, Peacock Theatre and Crypto.com Arena. The property is also nearby to Koreatown, Arts District, West Adams, Exposition Park, Lucas Museum of Narrative Arts, BMO Stadium, Natural History Museum and California Science Center. Furthermore, the property is located within close proximity to Downtown Los Angeles and to the Expo Line/USC Station which provides tenants with convenient access to public transit.
FINANCIALS
This 3,968-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 4.33% and a current GRM of 12.80. The asset also presents rental upside with a pro-forma cap rate of 8.27% and pro-form GRM of 8.43. Furthermore, the property qualifies for attractive residential financing.
*Title records state that the property consists of 4 bedrooms and 4 bathrooms total (four 1-bedroom/1-bathroom units). Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
Fourplex apartment is located approximately 1 mile from USC and just a half-mile from Los Angeles Convention Center, Crypto.com Arena and L.A. Live. The asset consists of (2) 2-bedroom/1-bathroom units and (1) 1-bedroom/1-bathroom plus den and (1) 1-bedroom/1-bathroom unit. Each unit has individual hot water heaters and there are a total of 8 parking spaces. The property is a residential asset which presents a desirable owner-user opportunity. Situated on a 6,250-SF lot, property features new hot water heater connections, new plumbing under the building, new exterior lights, new gate and the electrical subpanels were upgraded approximately 15 years ago. The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property.
LOCATION
1832 S. Bonnie Brae Street is located just a mile from USC Village and USC’s campus and approximately a half-mile from Los Angeles Convention Center, L.A. Live, Grammy Museum, Peacock Theatre and Crypto.com Arena. The property is also nearby to Koreatown, Arts District, West Adams, Exposition Park, Lucas Museum of Narrative Arts, BMO Stadium, Natural History Museum and California Science Center. Furthermore, the property is located within close proximity to Downtown Los Angeles and to the Expo Line/USC Station which provides tenants with convenient access to public transit.
FINANCIALS
This 3,968-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 4.33% and a current GRM of 12.80. The asset also presents rental upside with a pro-forma cap rate of 8.27% and pro-form GRM of 8.43. Furthermore, the property qualifies for attractive residential financing.
*Title records state that the property consists of 4 bedrooms and 4 bathrooms total (four 1-bedroom/1-bathroom units). Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$69,897
|
$17.62
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$2,096
|
$0.53
|
| Effective Gross Income |
$67,801
|
$17.09
|
| Taxes |
$11,187
|
$2.82
|
| Operating Expenses |
$17,854
|
$4.50
|
| Total Expenses |
$29,041
|
$7.32
|
| Net Operating Income |
$38,760
|
$9.77
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $69,897 |
| Annual Per SF | $17.62 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $2,096 |
| Annual Per SF | $0.53 |
| Effective Gross Income | |
|---|---|
| Annual | $67,801 |
| Annual Per SF | $17.09 |
| Taxes | |
|---|---|
| Annual | $11,187 |
| Annual Per SF | $2.82 |
| Operating Expenses | |
|---|---|
| Annual | $17,854 |
| Annual Per SF | $4.50 |
| Total Expenses | |
|---|---|
| Annual | $29,041 |
| Annual Per SF | $7.32 |
| Net Operating Income | |
|---|---|
| Annual | $38,760 |
| Annual Per SF | $9.77 |
PROPERTY FACTS
| Price | $895,000 | Apartment Style | Garden |
| Price Per Unit | $223,750 | Lot Size | 0.14 AC |
| Sale Type | Investment | Building Size | 3,968 SF |
| Cap Rate | 4.33% | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.8 | No. Stories | 2 |
| No. Units | 4 | Year Built | 1910 |
| Property Type | Multifamily | Parking Ratio | 2.02/1,000 SF |
| Price | $895,000 |
| Price Per Unit | $223,750 |
| Sale Type | Investment |
| Cap Rate | 4.33% |
| Gross Rent Multiplier | 12.8 |
| No. Units | 4 |
| Property Type | Multifamily |
| Apartment Style | Garden |
| Lot Size | 0.14 AC |
| Building Size | 3,968 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1910 |
| Parking Ratio | 2.02/1,000 SF |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 2 | $1,685 | - |
| 1+1 | 1 | $1,191 | - |
| 1+1 | 1 | $1,264 | - |
1 1
Walk Score®
Walker's Paradise (92)
Bike Score®
Very Bikeable (78)
1 of 15
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1832 S Bonnie Brae 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.
