Share This Listing

Message

919 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 broker for more information about this property

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

Save this listing!

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

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

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
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
Walk Score®
Very Walkable (78)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®
  • Listing ID: 38571361

  • Date on Market: 11/25/2025

  • Last Updated:

  • Address: 5207 W 20th St, Los Angeles, CA 90016

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") }}