Log In/Sign Up
Your email has been sent.
5424 Franklin Ave 20 Unit Apartment Building $3,500,000 ($175,000/Unit) 5.43% Cap Rate Los Angeles, CA 90027



Investment Highlights
- 20 Units in Hollywood adjacent to Los Feliz w/ Approx. 25% Rental upside and 10.6 GRM
- Currently offered at $175,000 per unit and $177 per square foot with 5.5% CAP RATE
- Investors with a long-term lens will see the location and upside as an ideal canvas for repositioning in a great neighborhood
- About 1 Mile from the Heart of Los Feliz (Franklin Ave), Vermont Ave, Griffith Park trails and The Greek Theatre
- Recent capital improvements include: new roof, new paint, some new flooring, new plumbing, some electrical updates and more.
Executive Summary
Iconic Hollywood property, The Navarre Apartment community, a rare investment opportunity featuring a 20 unit, two story building with a unit mix of 16 studios and 4 one bedroom/one bath units. Built in 1925, this charming historic residential building retains original fixtures and timeless architectural style, with features such as crown molding, classic details, and original hardwood floors in select units. A true Hollywood survivor that celebrated 100 years in 2025, the property offers well kept units full of character. The building operates at an attractive 5.5% cap rate and includes community laundry facilities, on-site first come first serve parking spaces, and individual electric and gas meters. Located in a high demand Hollywood rental market, it presents an ideal opportunity for investors seeking stable income in a classic Los Angeles asset. Location Highlights: Just minutes from Hollywood and the natural beauty of Griffith Park, nearby Los Feliz blends classic Los Angeles charm with a vibrant creative culture. Known for its tree lined streets, historic architecture, and walkable corridors along Vermont and Hillhurst Avenues, the neighborhood attracts artists, filmmakers, and longtime residents alike. With easy access to Griffith Park, local cafés, shops, and major freeways, it offers a rare balance of urban energy, history, and community.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$324,156
|
$21.44
|
| Other Income |
$4,164
|
$0.28
|
| Vacancy Loss |
$8,208
|
$0.54
|
| Effective Gross Income |
$320,112
|
$21.18
|
| Taxes |
$42,000
|
$2.78
|
| Operating Expenses |
$87,974
|
$5.82
|
| Total Expenses |
$129,974
|
$8.60
|
| Net Operating Income |
$190,138
|
$12.58
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $324,156 |
| Annual Per SF | $21.44 |
| Other Income | |
|---|---|
| Annual | $4,164 |
| Annual Per SF | $0.28 |
| Vacancy Loss | |
|---|---|
| Annual | $8,208 |
| Annual Per SF | $0.54 |
| Effective Gross Income | |
|---|---|
| Annual | $320,112 |
| Annual Per SF | $21.18 |
| Taxes | |
|---|---|
| Annual | $42,000 |
| Annual Per SF | $2.78 |
| Operating Expenses | |
|---|---|
| Annual | $87,974 |
| Annual Per SF | $5.82 |
| Total Expenses | |
|---|---|
| Annual | $129,974 |
| Annual Per SF | $8.60 |
| Net Operating Income | |
|---|---|
| Annual | $190,138 |
| Annual Per SF | $12.58 |
Property Facts
| Price | $3,500,000 | Apartment Style | Low-Rise |
| Price Per Unit | $175,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.27 AC |
| Cap Rate | 5.43% | Building Size | 12,636 SF |
| Gross Rent Multiplier | 10.66 | Average Occupancy | 100% |
| No. Units | 20 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1925 |
| Property Subtype | Apartment | Parking Ratio | 1.03/1,000 SF |
| Zoning | LAR3 | ||
| Price | $3,500,000 |
| Price Per Unit | $175,000 |
| Sale Type | Investment |
| Cap Rate | 5.43% |
| Gross Rent Multiplier | 10.66 |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.27 AC |
| Building Size | 12,636 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1925 |
| Parking Ratio | 1.03/1,000 SF |
| Zoning | LAR3 |
Amenities
Unit Amenities
- Heating
- Kitchen
Site Amenities
- Gated
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 16 | $23,438 | 600 |
| 1+1 | 4 | $8,069 | 750 |
1 1
Walk Score®
Very Walkable (85)
Property Taxes
| Parcel Number | 5544-006-044 | Total Assessment | $516,982 |
| Land Assessment | $201,697 | Annual Taxes | $42,000 ($3.32/SF) |
| Improvements Assessment | $315,285 | Tax Year | 2025 |
Property Taxes
Parcel Number
5544-006-044
Land Assessment
$201,697
Improvements Assessment
$315,285
Total Assessment
$516,982
Annual Taxes
$42,000 ($3.32/SF)
Tax Year
2025
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
5424 Franklin Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
