Log In/Sign Up
Your email has been sent.
5202 Knowlton St 6 Unit Apartment Building $1,625,000 ($270,833/Unit) 5.36% Cap Rate Los Angeles, CA 90045



Investment Highlights
- 2 Units Being Delivered Vacant at the Close of Escrow
- Strong Unit Mix - Four 2BR/1BA units and two 1BR/1BA units appealing to a wide tenant base
- Immediate Value-Add Opportunity- Delivered with two vacant units allowing for instant renovation and lease-up
- Attractive In-Place Returns- 5.36% cap rate and 11.23 GRM offering solid day-one cash flow
- Desirable Westchester Location - Highly sought-after rental pocket near LAX, Playa Vista, and Silicon Beach employers
- Close Proximity to Major Demand Drivers - Close to employment, retail, dining, and major transportation corridors
Executive Summary
5202 Knowlton Street presents a rare opportunity to acquire a well-located six-unit multifamily asset in the highly desirable Westchester neighborhood of Los Angeles.
Offered at $1,625,000, the property delivers an attractive 5.36% cap rate and 11.23 GRM, making it an ideal investment for both seasoned and first-time multifamily investors
seeking stable cash flow with meaningful upside potential. Built in 1951, the property consists of 4,456 square feet of improvements and features a desirable unit mix of four two-bedroom, one-bath units and two one-bedroom, one-bath units. The building will be delivered with two vacant units, providing immediate upside through renovation and lease-up at market rents. The asset offers approximately 22% upside in rental income, allowing a new owner to significantly increase cash flow through strategic unit renovations and operational improvements. Positioned in prime Westchester, the property benefits from its proximity to major employment hubs including LAX, Playa Vista, and Silicon Beach, as well as convenient access to shopping, dining, and transportation corridors. Priced at $270,833 per unit and $365 per square foot, 5202 Knowlton Street represents a compelling value relative to comparable sales in the area, with the ability to enhance returns through interior upgrades and operational improvements.
Offered at $1,625,000, the property delivers an attractive 5.36% cap rate and 11.23 GRM, making it an ideal investment for both seasoned and first-time multifamily investors
seeking stable cash flow with meaningful upside potential. Built in 1951, the property consists of 4,456 square feet of improvements and features a desirable unit mix of four two-bedroom, one-bath units and two one-bedroom, one-bath units. The building will be delivered with two vacant units, providing immediate upside through renovation and lease-up at market rents. The asset offers approximately 22% upside in rental income, allowing a new owner to significantly increase cash flow through strategic unit renovations and operational improvements. Positioned in prime Westchester, the property benefits from its proximity to major employment hubs including LAX, Playa Vista, and Silicon Beach, as well as convenient access to shopping, dining, and transportation corridors. Priced at $270,833 per unit and $365 per square foot, 5202 Knowlton Street represents a compelling value relative to comparable sales in the area, with the ability to enhance returns through interior upgrades and operational improvements.
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 | $1,625,000 | Apartment Style | Low-Rise |
| Price Per Unit | $270,833 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 5.36% | Building Size | 4,456 SF |
| Gross Rent Multiplier | 11.23 | Average Occupancy | 67% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1951 |
| Property Subtype | Apartment | Parking Ratio | 1.35/1,000 SF |
| Zoning | R3 | ||
| Price | $1,625,000 |
| Price Per Unit | $270,833 |
| Sale Type | Investment |
| Cap Rate | 5.36% |
| Gross Rent Multiplier | 11.23 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 4,456 SF |
| Average Occupancy | 67% |
| No. Stories | 2 |
| Year Built | 1951 |
| Parking Ratio | 1.35/1,000 SF |
| Zoning | R3 |
Amenities
Site Amenities
- Courtyard
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | $2,025 | 625 |
| 2+1 | 4 | $2,033 | 800 |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 4103-013-001 | Total Assessment | $923,561 |
| Land Assessment | $492,568 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $430,993 | Tax Year | 2025 |
Property Taxes
Parcel Number
4103-013-001
Land Assessment
$492,568
Improvements Assessment
$430,993
Total Assessment
$923,561
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
5202 Knowlton St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
