Log In/Sign Up
Your email has been sent.
Reduced! 5.3% Cap 17 Units +RTI Plans 4 ADUs! 204 N Manhattan Pl 17 Unit Apartment Building $5,495,000 ($323,235/Unit) 5.30% Cap Rate Los Angeles, CA 90004



INVESTMENT HIGHLIGHTS
- Well-maintained 17-unit building in the prime Hancock Park/Larchmont Village area, with a current Cap Rate of 5.3% and potential to reach 7.5%
- Diverse unit mix including 6 (2 bed/2 bath), 2 (2 bed/1 bath), and 9 (1 bed/1 bath) units, featuring some renovations with high-end finishes
- Amenities include a renovated pool and courtyard, on-site laundry, secure entry, and parking. All units are individually metered
- Approved RTI plans to add 4 detached ADUs, boosting the Cap Rate to 7% (current) and 9.2% (proforma), with an estimated construction cost of $340k
- Select units are fully renovated with modern cabinets, flooring, lighting, new bathrooms, stainless steel appliances, and major exterior upgrades
EXECUTIVE SUMMARY
Price Reduction! Well maintained 17-unit building in prime Hancock Park/Larchmont Village area cash flowing at an amazing Current Cap Rate of 5.3% from day 1 with upside to 7.5% Cap Rate on Proforma. Approved RTI plans to add 4 detached ADUs to achieve a remarkable 7% Current Cap Rate, 9.2% Proforma Cap Rate, and only 277k/door after taking into account all constructions costs (~340k assuming $250/SF). Large unit mix of 6 (2bed/2bath) units, 2 (2bed/1bath) units, and 9 (1bed/1bath) units including 3 newly-built attached ADUs. Select units have been renovated and boast a high-end aesthetic with new modern cabinets, flooring, lighting, new bathrooms, stainless steel appliances, and major exterior capital improvements. Amenities include a renovated pool and courtyard with seating areas, on-site laundry facilities, secure entry, and parking for convenience. Individually metered for gas & electricity with soft-story retrofit already completed. Large 14,364 SF R3 TOC Tier 3 corner lot for future development potential. Located in the heart of Hancock Park just minutes away from Larchmont Village, Koreatown, Hollywood, and Melrose as well as many hip neighborhood attractions, restaurants, bars, and shops such as Wilshire Country Club, Paramount Studios, H Mart, Levain Bakery, Salt & Straw, and Great White, popping up all around the area.
PROPERTY FACTS
| Price | $5,495,000 | Apartment Style | Low-Rise |
| Price Per Unit | $323,235 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.32 AC |
| Cap Rate | 5.30% | Building Size | 12,628 SF |
| Gross Rent Multiplier | 12.93 | Average Occupancy | 94% |
| No. Units | 17 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1961/2023 |
| Property Subtype | Apartment | Parking Ratio | 0.87/1,000 SF |
| Zoning | R3 | ||
| Price | $5,495,000 |
| Price Per Unit | $323,235 |
| Sale Type | Investment |
| Cap Rate | 5.30% |
| Gross Rent Multiplier | 12.93 |
| No. Units | 17 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.32 AC |
| Building Size | 12,628 SF |
| Average Occupancy | 94% |
| No. Stories | 2 |
| Year Built/Renovated | 1961/2023 |
| Parking Ratio | 0.87/1,000 SF |
| Zoning | R3 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Storage Space
- Heating
- Kitchen
- Stainless Steel Appliances
- Tub/Shower
SITE AMENITIES
- Laundry Facilities
- Walk-Up
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 9 | - | 400 - 800 |
| 2+1 | 2 | - | 987 |
| 2+2 | 6 | - | 987 |
1 1
Walk Score®
Walker's Paradise (97)
PROPERTY TAXES
| Parcel Number | 5517-004-011 | Improvements Assessment | $1,203,600 |
| Land Assessment | $2,448,000 | Total Assessment | $3,651,600 |
PROPERTY TAXES
Parcel Number
5517-004-011
Land Assessment
$2,448,000
Improvements Assessment
$1,203,600
Total Assessment
$3,651,600
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Reduced! 5.3% Cap 17 Units +RTI Plans 4 ADUs! | 204 N Manhattan Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
