Share This Listing

Message

916 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

Investment Highlights

  • Strong in-place income provides immediate cash flow with no lease-up risk
  • Two (2) newly constructed detached ADUs completed in 2024, not subject to rent control
  • Separately metered for gas and electricity, reducing owner operating costs
  • 16 units completely rebuilt from the studs in 2023 with permits
  • Eighteen (18) spacious 1 Bed / 1 Bath units totaling ~8,677 SF on a 7,700 SF LAR3 lot
  • New roof, plumbing, electrical, panel, HVAC systems, and dual- pane windows throughout

Executive Summary

Fully renovated 18-unit apartment building delivering an attractive 7.5% cap rate from day one. This offering provides investors with the opportunity to acquire a turnkey, premium asset with strong in-place income. 16 fully renovated units from the studs in 2023 with permits, along with 2 brand-new detached ADUs (Not subject to RSO) constructed in 2024. The unit mix includes eighteen (18) spacious and well-designed one-bedroom, one-bathroom apartments totaling approximately 8,677 square feet of improvements on a 7,700 square foot LAR3-zoned lot. The property is separately metered for gas and electricity to further minimize the operating expenses.
Ownership has completed a comprehensive, permitted renovation, including a new roof, upgraded plumbing and electrical systems, new panel and wiring, updated HVAC systems, and new windows throughout. Interiors feature new wood flooring, modern lighting, and fully upgraded kitchens and bathrooms with new cabinetry, countertops, vanities, and fixtures. The property offers strong curb appeal with fresh exterior paint and professional landscaping, creating an inviting tenant experience. Located in the highly desirable Koreatown and Wilshire Center submarkets, the asset benefits from close proximity to Larchmont Village, Hollywood and Downtown Los Angeles, as well as excellent walkability to dining, entertainment, and cultural amenities. With its prime location and strong income profile, 4203 Council Street represents an ideal investment for buyers seeking immediate cash flow and long-term appreciation.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $541,524 $62.41
Other Income - -
Vacancy Loss $16,245 $1.87
Effective Gross Income $525,279 $60.54
Taxes - -
Operating Expenses - -
Total Expenses $116,464 $13.42
Net Operating Income $408,815 $47.11

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $541,524
Annual Per SF $62.41
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $16,245
Annual Per SF $1.87
Effective Gross Income
Annual $525,279
Annual Per SF $60.54
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $116,464
Annual Per SF $13.42
Net Operating Income
Annual $408,815
Annual Per SF $47.11

Property Facts

Price $5,450,000
Price Per Unit $302,778
Sale Type Investment
Cap Rate 7.50%
Gross Rent Multiplier 10.06
No. Units 18
Property Type Multifamily
Building Size 8,677 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1923/2023
Zoning LAR3

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 18 $2,563 -
Very walkable
80/100
Moderately drivable
70/100
Strong public transit
80/100
Fairly bikeable
40/100
  • Listing ID: 40133517

  • Date on Market: 4/13/2026

  • Last Updated:

  • Address: 4203 Council st, Los Angeles, CA 90004

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") }}