Share This Listing

Message

957 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

1832 S Bonnie Brae St 4 Unit Apartment Building Offered at $895,000 at a 4.33% Cap Rate Los Angeles, CA 90006

Save this listing!

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

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.

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
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 -
Walk Score®
Walker's Paradise (92)
Bike Score®
Very Bikeable (78)
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.®
  • Listing ID: 39214952

  • Date on Market: 1/26/2026

  • Last Updated:

  • Address: 1832 S Bonnie Brae St, Los Angeles, CA 90006

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") }}