Share This Listing

Message

945 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 broker for more information about this property

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

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
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
Moderately walkable
70/100
Very drivable
80/100
Good public transit
60/100
Fairly bikeable
40/100

Property Taxes

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
  • Listing ID: 41396812

  • Date on Market: 7/22/2026

  • Last Updated:

  • Address: 1918 Grace Ave, Los Angeles, CA 90068

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") }}