Log In/Sign Up
Your email has been sent.
$205K Reduction w/ 3.47% Assumable Financing 200 N Rampart Blvd 12 Unit Apartment Building $3,295,000 ($274,583/Unit) 5.30% Cap Rate Los Angeles, CA 90026



INVESTMENT HIGHLIGHTS
- Assumable Chase loan of approx. $1,700,000 at a 3.47% fixed rate through May 1, 2027.
- Major system upgrades completed, including new 400-amp electrical service (2025), new roof and soft-story retrofit (2018), water heater replacement.
- Centrally located near Virgil Village, Echo Park, and Silver Lake with access to Sunset Blvd and Virgil Ave retail and dining corridors.
- First time on the market in 25 years with long-term ownership and documented capital investment.
- Interior renovations feature vinyl wood flooring, updated cabinetry, stainless steel appliances, modern lighting, and refreshed bath finishes.
- Predictable operations and stable in-place income, supported by assumable debt in a high-barrier Northeast LA location.
EXECUTIVE SUMMARY
200 N Rampart offers assumable financing at a 3.47% fixed rate, paired with a building that reflects long-term ownership and consistent capital investment. First time on the market in 25 years, the property has been maintained with an emphasis on durability, system upgrades, and operational stability. Major building systems have been addressed, and the property sits minutes from Virgil Village, Echo Park, and Silver Lake. Over the past two decades, the building has undergone a comprehensive series of capital improvements that support stable operations. Recent upgrades include a full exterior repaint and the installation of a new 400-amp electrical service with new main and subpanels completed in 2025; replacement of the main water heater in 2022; a new roof, gutters, skylights, and completed soft-story retrofit in 2018; and a copper plumbing repipe completed in 2004. These system improvements are complemented by a consistent interior renovation program across the units, featuring vinyl wood flooring, tile accents, updated cabinetry, stainless steel appliances, modern lighting, and refreshed bathroom finishes. A key component of the offering is the existing Chase loan of approx. $1,700,000 at a 3.47% fixed rate through 05/01/27. Buyers can step into predictable debt service, preserve yield, and avoid the friction of current market-rate financing. 200 N Rampart is positioned at the crossroads of several of NELA's established residential and retail corridors. The property is minutes from the dining, retail, and cultural hubs along Sunset Blvd and Virgil Ave, with convenient access to Echo Park, Silver Lake, Koreatown, and Downtown LA. In a market where favorable debt is increasingly scarce and deferred maintenance is common, 200 N Rampart stands out for its combination of assumable financing, documented capital investment, and central location. For additional details, please contact Kenny regarding 200 N Rampart.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $3,295,000 | Apartment Style | Low-Rise |
| Price Per Unit | $274,583 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.20 AC |
| Cap Rate | 5.30% | Building Size | 9,000 SF |
| Gross Rent Multiplier | 11.72 | Average Occupancy | 92% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1960 |
| Property Subtype | Apartment | Parking Ratio | 1.22/1,000 SF |
| Zoning | R4-2, Los Angeles | ||
| Price | $3,295,000 |
| Price Per Unit | $274,583 |
| Sale Type | Investment |
| Cap Rate | 5.30% |
| Gross Rent Multiplier | 11.72 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.20 AC |
| Building Size | 9,000 SF |
| Average Occupancy | 92% |
| No. Stories | 2 |
| Year Built | 1960 |
| Parking Ratio | 1.22/1,000 SF |
| Zoning | R4-2, Los Angeles |
AMENITIES
UNIT AMENITIES
- Microwave
- Tile Floors
- Kitchen
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Freezer
- Vinyl Flooring
- Large Bedrooms
SITE AMENITIES
- Laundry Facilities
Walk Score®
Very Walkable (89)
PROPERTY TAXES
| Parcel Number | 5157-002-001 | Total Assessment | $788,811 |
| Land Assessment | $226,015 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $562,796 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
5157-002-001
Land Assessment
$226,015
Improvements Assessment
$562,796
Total Assessment
$788,811
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 20
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
$205K Reduction w/ 3.47% Assumable Financing | 200 N Rampart Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

