Log In/Sign Up
Your email has been sent.
5207 W 20th St - 2025 PRE-COFO, OPP. ZONE 6-UNIT | MID-CITY 6 Unit Apartment Building Offered at $4,399,000 at a 6.28% Cap Rate Los Angeles, CA 90016



INVESTMENT HIGHLIGHTS
- Opportunity zone- major tax benefits (consult with your CPA).
- Outstanding projected cap rate of 6.28%! Cash cow. + MASSIVE units with premium floorplans.
- Rooftop decks with with awe-inspiring 360 views of Los Angeles!
- Prime Mid-City location just minutes from Culver City, West Adams, and the Expo Line, connecting residents to Santa Monica, DTLA, and USC in under 20
- Located 5 minutes from the ultra trendy and highly sought after Culver City Arts District- a major draw for A+ tenants!
- Quiet residential street with ample parking and a blend of newer fourplexes and singlefamily homes, providing stable long-term growth and minimal turn
EXECUTIVE SUMMARY
The 5+ Unit Specialists are pleased to present 5207 W 20th St, a massive brand new construction Opportunity Zone 6 Unit in prime Mid City. Set on a quiet, tree lined street with standout curb appeal, this luxury asset delivers a projected 6.28% cap rate supported by $348,300 in gross potential income and $272,419 in net operating income.
The property features an unbeatable unit mix with five large four bedroom tri level townhome style units and one equally impressive three bedroom unit. These residences live like high end homes, offering oversized kitchens, generous living rooms, designer tilework, modern cabinetry, stainless steel appliances, large closets, abundant natural light, multiple balconies, and massive rooftop decks.
The location is a major draw for younger, career stable renters who want to live near Culver City’s rapidly expanding tech corridor. With Apple, Amazon Studios, HBO, and Sony strengthening their presence, this pocket of Mid City has become a favored home base for professionals seeking shorter commutes, modern housing, and central access to the Westside, Beverly Hills, and Downtown. This combination of new construction and proximity to major employment hubs creates a deep, reliable tenant pool and sustained rental demand.
With separate utility meters, brand new systems, drought tolerant landscaping, ample parking, and a full one year builder’s warranty, this is a low maintenance, high desirability investment. Priced at $733,167 per unit and $476.29 per square foot, 5207 W 20th St blends luxury design with strong income performance in one of the most central neighborhoods in Los Angeles
The property features an unbeatable unit mix with five large four bedroom tri level townhome style units and one equally impressive three bedroom unit. These residences live like high end homes, offering oversized kitchens, generous living rooms, designer tilework, modern cabinetry, stainless steel appliances, large closets, abundant natural light, multiple balconies, and massive rooftop decks.
The location is a major draw for younger, career stable renters who want to live near Culver City’s rapidly expanding tech corridor. With Apple, Amazon Studios, HBO, and Sony strengthening their presence, this pocket of Mid City has become a favored home base for professionals seeking shorter commutes, modern housing, and central access to the Westside, Beverly Hills, and Downtown. This combination of new construction and proximity to major employment hubs creates a deep, reliable tenant pool and sustained rental demand.
With separate utility meters, brand new systems, drought tolerant landscaping, ample parking, and a full one year builder’s warranty, this is a low maintenance, high desirability investment. Priced at $733,167 per unit and $476.29 per square foot, 5207 W 20th St blends luxury design with strong income performance in one of the most central neighborhoods in Los Angeles
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$348,300
|
$37.71
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$10,449
|
$1.13
|
| Effective Gross Income |
$337,851
|
$36.58
|
| Taxes |
$52,229
|
$5.65
|
| Operating Expenses |
$9,419
|
$1.02
|
| Total Expenses |
$61,648
|
$6.67
|
| Net Operating Income |
$276,203
|
$29.91
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $348,300 |
| Annual Per SF | $37.71 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $10,449 |
| Annual Per SF | $1.13 |
| Effective Gross Income | |
|---|---|
| Annual | $337,851 |
| Annual Per SF | $36.58 |
| Taxes | |
|---|---|
| Annual | $52,229 |
| Annual Per SF | $5.65 |
| Operating Expenses | |
|---|---|
| Annual | $9,419 |
| Annual Per SF | $1.02 |
| Total Expenses | |
|---|---|
| Annual | $61,648 |
| Annual Per SF | $6.67 |
| Net Operating Income | |
|---|---|
| Annual | $276,203 |
| Annual Per SF | $29.91 |
PROPERTY FACTS
| Price | $4,399,000 | Building Class | B |
| Price Per Unit | $733,167 | Lot Size | 0.17 AC |
| Sale Type | Investment | Building Size | 9,236 SF |
| Cap Rate | 6.28% | No. Stories | 3 |
| Gross Rent Multiplier | 12.63 | Year Built | 2025 |
| No. Units | 6 | Parking Ratio | 1.3/1,000 SF |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Apartment Style | Mid-Rise | ||
| Zoning | LARD1.5 | ||
| Price | $4,399,000 |
| Price Per Unit | $733,167 |
| Sale Type | Investment |
| Cap Rate | 6.28% |
| Gross Rent Multiplier | 12.63 |
| No. Units | 6 |
| Property Type | Multifamily |
| Apartment Style | Mid-Rise |
| Building Class | B |
| Lot Size | 0.17 AC |
| Building Size | 9,236 SF |
| No. Stories | 3 |
| Year Built | 2025 |
| Parking Ratio | 1.3/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | LARD1.5 |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Kitchen
- Ice Maker
- Refrigerator
- Oven
- Sprinkler System
- Stainless Steel Appliances
- Range
- Tub/Shower
- Views
- Deck
- Den
- Double Pane Windows
- Freezer
- Island Kitchen
- Office
- Patio
- Porch
SITE AMENITIES
- Private Bathroom
1 1
Walk Score®
Very Walkable (78)
1 of 27
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
5207 W 20th St - 2025 PRE-COFO, OPP. ZONE 6-UNIT | MID-CITY
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
