Log In/Sign Up
Your email has been sent.
34 Units | 88% 2BR/2BA | ±25% Rent Upside 20951 Roscoe Blvd 34 Unit Apartment Building $7,250,000 ($213,235/Unit) 5.99% Cap Rate Canoga Park, CA 91304



INVESTMENT HIGHLIGHTS
- 88% of units are spacious 2-bedroom, 2-bath unit types
- Select interiors upgraded with stainless steel appliances, granite countertops, and laminate hardwood-inspired flooring
- Swimming pool and two on-site laundry facilities
- Value-add investment with ±25% rental upside potential
- Private patios and balconies available in many units
- Controlled-access entry, gated parking with assigned spaces, and security cameras throughout
EXECUTIVE SUMMARY
Lucrum Group is proud to present the Vista Garden Apartments, a 34-unit multifamily investment opportunity ideally located at 20951 Roscoe Blvd, Canoga Park, CA. Built in 1963, this two-story, garden-style community offers ±34,370 building square feet on a ±0.81-acre lot, combining classic architectural appeal with thoughtful upgrades in the heart of the San Fernando Valley adjacent to the Warner Center.
This investment opportunity is priced attractively at an 8.71 GRM, cash flows nicely with 30% down-payment and offers many attractive financing options.
The property features a diverse unit mix of studio, one-bedroom, two-bedroom, and three-bedroom residences, with 88% comprised of spacious two-bedroom, two-bath units—a highly desirable floor plan for today’s renters. Tenant amenities include two on-site laundry facilities, controlled-access entry, gated parking with assigned spaces, and a swimming pool surrounded by tropical landscaping, creating a tranquil and community-oriented living environment.
Major systems are in serviceable condition and do not currently present any issues, buyer to verify:
+ Roof: Partial resurfacing, currently in serviceable condition.
+ Plumbing: Majority of vertical lines believed to be replaced with copper, with additional re-pipe work completed as necessary. Buyer to verify.
+ Electrical: Panels by Blakeman Brothers, with no current issues reported.
+ Utilities: Operating expenses expected to normalize following recent repairs to reduce excess water usage.
Select interiors have been remodeled with laminate hardwood-inspired flooring, granite countertops, stainless-steel appliances, mirrored closet doors, and central air conditioning. Ground-floor units feature expansive patios, while upper-level residences include private balconies, enhancing tenant comfort and lifestyle.
Constructed of wood-frame and painted stucco exterior. Recent capital improvements include completed soft story retrofit. Vista Garden Apartments is well-positioned for both stability and growth. With ±25% rent upside potential, this property represents a compelling opportunity for investors seeking immediate income with long-term value creation in a thriving Los Angeles submarket.
Canoga Park, located in the western San Fernando Valley of Los Angeles, is a diverse and dynamic neighborhood with a population of approximately 60,000 residents. Known for its strong community character and suburban appeal, the area offers an attractive balance of residential comfort, modern amenities, and accessibility to greater Los Angeles.
Strategically positioned about 28 miles northwest of Downtown Los Angeles, Canoga Park enjoys excellent connectivity. It is bordered by Warner Center, Woodland Hills, West Hills, Winnetka, and Chatsworth, with Calabasas and Simi Valley also nearby. The neighborhood benefits from proximity to the Metro G Line (Orange Line), which connects residents to the Red Line at North Hollywood, providing access to Downtown Los Angeles and the broader regional transit network. Major bus routes and the Warner Center Shuttle further enhance mobility across the Valley.
The community is supported by a wealth of shopping, dining, and entertainment options. Historic Old Town Canoga Park along Sherman Way offers local shops and eateries, while Westfield Topanga & The Village, one of the Valley’s premier retail destinations, features national and luxury retailers, diverse dining, and entertainment venues. Residents also enjoy weekly farmers markets and a wide variety of neighborhood grocery stores, reinforcing the area’s convenience and community appeal.
Canoga Park continues to attract capital investment and redevelopment, with new residential, retail, and infrastructure projects supported by city initiatives such as the Transit Oriented Communities (TOC) program. These improvements underscore the neighborhood’s position as a growing hub for multifamily housing demand, making Vista Garden Apartments ideally situated within a market poised for sustained growth and long-term value creation.
Location Highlights
+ Adjacent to Warner Center and the planned Rams NFL Village
+ Minutes from Chatsworth, Calabasas, and Tarzana
+ Close to shopping, dining, and public transit
+ 49% of residents are renters (CoStar)
This investment opportunity is priced attractively at an 8.71 GRM, cash flows nicely with 30% down-payment and offers many attractive financing options.
The property features a diverse unit mix of studio, one-bedroom, two-bedroom, and three-bedroom residences, with 88% comprised of spacious two-bedroom, two-bath units—a highly desirable floor plan for today’s renters. Tenant amenities include two on-site laundry facilities, controlled-access entry, gated parking with assigned spaces, and a swimming pool surrounded by tropical landscaping, creating a tranquil and community-oriented living environment.
Major systems are in serviceable condition and do not currently present any issues, buyer to verify:
+ Roof: Partial resurfacing, currently in serviceable condition.
+ Plumbing: Majority of vertical lines believed to be replaced with copper, with additional re-pipe work completed as necessary. Buyer to verify.
+ Electrical: Panels by Blakeman Brothers, with no current issues reported.
+ Utilities: Operating expenses expected to normalize following recent repairs to reduce excess water usage.
Select interiors have been remodeled with laminate hardwood-inspired flooring, granite countertops, stainless-steel appliances, mirrored closet doors, and central air conditioning. Ground-floor units feature expansive patios, while upper-level residences include private balconies, enhancing tenant comfort and lifestyle.
Constructed of wood-frame and painted stucco exterior. Recent capital improvements include completed soft story retrofit. Vista Garden Apartments is well-positioned for both stability and growth. With ±25% rent upside potential, this property represents a compelling opportunity for investors seeking immediate income with long-term value creation in a thriving Los Angeles submarket.
Canoga Park, located in the western San Fernando Valley of Los Angeles, is a diverse and dynamic neighborhood with a population of approximately 60,000 residents. Known for its strong community character and suburban appeal, the area offers an attractive balance of residential comfort, modern amenities, and accessibility to greater Los Angeles.
Strategically positioned about 28 miles northwest of Downtown Los Angeles, Canoga Park enjoys excellent connectivity. It is bordered by Warner Center, Woodland Hills, West Hills, Winnetka, and Chatsworth, with Calabasas and Simi Valley also nearby. The neighborhood benefits from proximity to the Metro G Line (Orange Line), which connects residents to the Red Line at North Hollywood, providing access to Downtown Los Angeles and the broader regional transit network. Major bus routes and the Warner Center Shuttle further enhance mobility across the Valley.
The community is supported by a wealth of shopping, dining, and entertainment options. Historic Old Town Canoga Park along Sherman Way offers local shops and eateries, while Westfield Topanga & The Village, one of the Valley’s premier retail destinations, features national and luxury retailers, diverse dining, and entertainment venues. Residents also enjoy weekly farmers markets and a wide variety of neighborhood grocery stores, reinforcing the area’s convenience and community appeal.
Canoga Park continues to attract capital investment and redevelopment, with new residential, retail, and infrastructure projects supported by city initiatives such as the Transit Oriented Communities (TOC) program. These improvements underscore the neighborhood’s position as a growing hub for multifamily housing demand, making Vista Garden Apartments ideally situated within a market poised for sustained growth and long-term value creation.
Location Highlights
+ Adjacent to Warner Center and the planned Rams NFL Village
+ Minutes from Chatsworth, Calabasas, and Tarzana
+ Close to shopping, dining, and public transit
+ 49% of residents are renters (CoStar)
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$801,574
|
$23.32
|
| Other Income |
$30,420
|
$0.89
|
| Vacancy Loss |
$24,960
|
$0.73
|
| Effective Gross Income |
$807,034
|
$23.48
|
| Taxes |
$90,625
|
$2.64
|
| Operating Expenses |
$282,170
|
$8.21
|
| Total Expenses |
$372,795
|
$10.85
|
| Net Operating Income |
$434,239
|
$12.63
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $801,574 |
| Annual Per SF | $23.32 |
| Other Income | |
|---|---|
| Annual | $30,420 |
| Annual Per SF | $0.89 |
| Vacancy Loss | |
|---|---|
| Annual | $24,960 |
| Annual Per SF | $0.73 |
| Effective Gross Income | |
|---|---|
| Annual | $807,034 |
| Annual Per SF | $23.48 |
| Taxes | |
|---|---|
| Annual | $90,625 |
| Annual Per SF | $2.64 |
| Operating Expenses | |
|---|---|
| Annual | $282,170 |
| Annual Per SF | $8.21 |
| Total Expenses | |
|---|---|
| Annual | $372,795 |
| Annual Per SF | $10.85 |
| Net Operating Income | |
|---|---|
| Annual | $434,239 |
| Annual Per SF | $12.63 |
PROPERTY FACTS Under Contract
| Price | $7,250,000 | Building Class | C |
| Price Per Unit | $213,235 | Lot Size | 0.81 AC |
| Sale Type | Investment | Building Size | 34,370 SF |
| Cap Rate | 5.99% | Average Occupancy | 88% |
| Gross Rent Multiplier | 8.71 | No. Stories | 2 |
| No. Units | 34 | Year Built | 1963 |
| Property Type | Multifamily | Parking Ratio | 0.99/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | LAR3 | ||
| Price | $7,250,000 |
| Price Per Unit | $213,235 |
| Sale Type | Investment |
| Cap Rate | 5.99% |
| Gross Rent Multiplier | 8.71 |
| No. Units | 34 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.81 AC |
| Building Size | 34,370 SF |
| Average Occupancy | 88% |
| No. Stories | 2 |
| Year Built | 1963 |
| Parking Ratio | 0.99/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | LAR3 |
AMENITIES
UNIT AMENITIES
- Balcony
- Ceiling Fans
- Kitchen
- Granite Countertops
- Refrigerator
- Sprinkler System
- Stainless Steel Appliances
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Courtyard
- Laundry Facilities
- Pool
- Gated
- Gas Range
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 1 | $1,601 | 1 - 1,000 |
| 1+1 | 1 | $1,775 | 1 - 1,000 |
| 2+2 | 30 | $1,927 | 1 - 1,000 |
| 3+2 | 2 | $2,801 | 1 - 1,000 |
1 1
PROPERTY TAXES
| Parcel Number | 2779-007-018 | Total Assessment | $4,921,001 |
| Land Assessment | $1,673,766 | Annual Taxes | $90,625 ($2.64/SF) |
| Improvements Assessment | $3,247,235 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
2779-007-018
Land Assessment
$1,673,766
Improvements Assessment
$3,247,235
Total Assessment
$4,921,001
Annual Taxes
$90,625 ($2.64/SF)
Tax Year
2025
1 of 24
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
34 Units | 88% 2BR/2BA | ±25% Rent Upside | 20951 Roscoe 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.
