Log In/Sign Up
Your email has been sent.
Grace Apartments 1918 Grace Ave 18 Unit Apartment Building $4,095,000 ($227,500/Unit) 5.60% Cap Rate Los Angeles, CA 90068



Investment Highlights
- Rare Value-Add Opportunity in A+ Hollywood Location!!!
- 5.6% Existing Cap Rate at $227k/unit with Upside Potential to 10.5% Cap Rate!!!
- 96 Walk Score | Possible for ADU Expansion!!!
Executive Summary
1918 N Grace Ave sits in an A+ north-of-Hollywood Boulevard enclave, where premier lifestyle amenities and consistent rental demand converge. The gated
property comprises 18 one-bedroom units, offered at $227,500 per unit, with an in-place 5.6% cap rate and upside to approximately 10.5%. The building features an
authentic Hollywood-cool architectural presence, abundant natural light, and curated exterior artwork by Keene Visions, reinforcing its creative appeal and
neighborhood character.
Positioned moments from the Hollywood Bowl, Franklin Village, major film and television studios, and a deep roster of dining and entertainment destinations, the
asset consistently attracts young professionals and creative-industry tenants. Additional highlights include 10 gated on-site parking spaces and a Walk Score of 96,
placing the property among the most walkable residential locations in Los Angeles.
From an operational standpoint, the property offers immediate income growth. Eight of the 18 units have been renovated, with select units featuring in-unit laundry,
supporting meaningful rent premiums. For investors evaluating subsidized rental strategies, HACLA payment standards in the desirable 90068 zip code reach up to
$2,805 for a one-bedroom. Even at a conservative $2,595 pro forma rent, the property reflects approximately 50% rental upside. Long-term residents further enhance
stability while providing a predictable path to incremental rent growth as units naturally turn.
The expansive 10,399 sq. ft. R4 lot, combined with open yard areas and elevated topography, creates the potential to add up to eight detached ADUs with
panoramic city views. This unlocks multiple value-add strategies, from yield enhancement through additional rental units to longer-term redevelopment options.
1918 Grace Ave delivers a rare combination of character, cash flow, rental upside, and expansion potential in one of Hollywood’s most coveted sub-markets. Few
multifamily opportunities offer this level of existing income, built-in growth, and long-term flexibility making it an exceptional acquisition for both yield-focused
buyers and strategic investors seeking a flagship asset in core Hollywood’s premier 90068 pocket.
* 18-unit Hollywood apartment building in an A+ north-of-the-Boulevard location (96 walk score) on a 10,399 SF lot, featuring spacious one-bedroom units with city views.
* Strong in-place valuation at $227k/unit and a 5.6% Cap Rate and 11.2 GRM, with upside to a 10.5% Cap Rate
* Significant value-add potential with room for eight detached ADUs to further boost long-term revenue and overall return
property comprises 18 one-bedroom units, offered at $227,500 per unit, with an in-place 5.6% cap rate and upside to approximately 10.5%. The building features an
authentic Hollywood-cool architectural presence, abundant natural light, and curated exterior artwork by Keene Visions, reinforcing its creative appeal and
neighborhood character.
Positioned moments from the Hollywood Bowl, Franklin Village, major film and television studios, and a deep roster of dining and entertainment destinations, the
asset consistently attracts young professionals and creative-industry tenants. Additional highlights include 10 gated on-site parking spaces and a Walk Score of 96,
placing the property among the most walkable residential locations in Los Angeles.
From an operational standpoint, the property offers immediate income growth. Eight of the 18 units have been renovated, with select units featuring in-unit laundry,
supporting meaningful rent premiums. For investors evaluating subsidized rental strategies, HACLA payment standards in the desirable 90068 zip code reach up to
$2,805 for a one-bedroom. Even at a conservative $2,595 pro forma rent, the property reflects approximately 50% rental upside. Long-term residents further enhance
stability while providing a predictable path to incremental rent growth as units naturally turn.
The expansive 10,399 sq. ft. R4 lot, combined with open yard areas and elevated topography, creates the potential to add up to eight detached ADUs with
panoramic city views. This unlocks multiple value-add strategies, from yield enhancement through additional rental units to longer-term redevelopment options.
1918 Grace Ave delivers a rare combination of character, cash flow, rental upside, and expansion potential in one of Hollywood’s most coveted sub-markets. Few
multifamily opportunities offer this level of existing income, built-in growth, and long-term flexibility making it an exceptional acquisition for both yield-focused
buyers and strategic investors seeking a flagship asset in core Hollywood’s premier 90068 pocket.
* 18-unit Hollywood apartment building in an A+ north-of-the-Boulevard location (96 walk score) on a 10,399 SF lot, featuring spacious one-bedroom units with city views.
* Strong in-place valuation at $227k/unit and a 5.6% Cap Rate and 11.2 GRM, with upside to a 10.5% Cap Rate
* Significant value-add potential with room for eight detached ADUs to further boost long-term revenue and overall return
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$364,840
|
$34.46
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$10,945
|
$1.03
|
| Effective Gross Income |
$353,895
|
$33.42
|
| Taxes |
$48,731
|
$4.60
|
| Operating Expenses |
$75,907
|
$7.17
|
| Total Expenses |
$124,638
|
$11.77
|
| Net Operating Income |
$229,257
|
$21.65
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $364,840 |
| Annual Per SF | $34.46 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $10,945 |
| Annual Per SF | $1.03 |
| Effective Gross Income | |
|---|---|
| Annual | $353,895 |
| Annual Per SF | $33.42 |
| Taxes | |
|---|---|
| Annual | $48,731 |
| Annual Per SF | $4.60 |
| Operating Expenses | |
|---|---|
| Annual | $75,907 |
| Annual Per SF | $7.17 |
| Total Expenses | |
|---|---|
| Annual | $124,638 |
| Annual Per SF | $11.77 |
| Net Operating Income | |
|---|---|
| Annual | $229,257 |
| Annual Per SF | $21.65 |
Property Facts
| Price | $4,095,000 | Apartment Style | Low-Rise |
| Price Per Unit | $227,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.24 AC |
| Cap Rate | 5.60% | Building Size | 10,588 SF |
| Gross Rent Multiplier | 11.2 | No. Stories | 3 |
| No. Units | 18 | Year Built | 1910 |
| Property Type | Multifamily | Parking Ratio | 0.94/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LAR4-1 - Residential | ||
| Price | $4,095,000 |
| Price Per Unit | $227,500 |
| Sale Type | Investment |
| Cap Rate | 5.60% |
| Gross Rent Multiplier | 11.2 |
| No. Units | 18 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.24 AC |
| Building Size | 10,588 SF |
| No. Stories | 3 |
| Year Built | 1910 |
| Parking Ratio | 0.94/1,000 SF |
| Zoning | LAR4-1 - Residential |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 18 | $2,595 | 588 |
1 1
Moderately walkable
70/100
Very drivable
80/100
Good public transit
60/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5575-002-013 | Total Assessment | $3,225,240 (2025) |
| Land Assessment | $2,257,668 (2025) | Annual Taxes | $48,731 ($4.60/SF) |
| Improvements Assessment | $967,572 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
5575-002-013
Land Assessment
$2,257,668 (2025)
Improvements Assessment
$967,572 (2025)
Total Assessment
$3,225,240 (2025)
Annual Taxes
$48,731 ($4.60/SF)
Tax Year
2026
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Grace Apartments | 1918 Grace Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
