Share This Listing

Message

917 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 brokers for more information about this property

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

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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)

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
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

PROPERTY TAXES

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
  • Listing ID: 37428763

  • Date on Market: 8/26/2025

  • Last Updated:

  • Address: 20951 Roscoe Blvd, Canoga Park, CA 91304

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") }}