Share This Listing

Message

933 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

Over $1M Price Reduction! 5644 Ravenspur Dr 49 Unit Apartment Building $23,750,000 ($484,694/Unit) 3.80% Cap Rate Rancho Palos Verdes, CA 90275

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Major Capital Improvements | The property has undergone extensive capital improvement including re-tiling of all roofs and new electrical subpanels.
  • Oversized Floorplans | The layout of the property is incredibly unique comprising of 10 different structures and 34 out of the 49 units are townhomes.
  • Oversized Lot with Beautiful Trees, Ample Parking and Amenities | Residents can enjoy ample on-site parking, on-site laundry facilities, and a pool.
  • Interest Only Assumable Loan | The property is encumbered with an assumable loan of $10,000,000, interest-only at a fixed rate of 5.55% for 5 years.
  • Immediate Rental Upside and 5 Vacant Units | With five units vacant and occupied units well below market rate, this is a terrific value-add deal.

EXECUTIVE SUMMARY

John Katnik of BRC Advisors, as the exclusive listing advisor, is excited to present the Peninsula Villas, a unique apartment opportunity in the highly desirable coastal community of Rancho Palos Verdes. This rare property offers significant value-add potential in one of Southern California’s most sought-after locations.
The Peninsula Villas is located at 5644 Ravenspur Dr and spans two acres with a total of 48 apartment units plus 1 non-conforming apartment unit. The current unit mix includes 1 studio/1 bathroom unit, 1 one-bedroom/1 bathroom unit, 28 two-bedroom/1.5 bathroom townhome units, 13 two-bedroom/2 bathroom units and 6 two-bedroom/2 bathroom townhome units. Residents enjoy ample on-site parking, laundry facilities, and a beautiful swimming pool. In addition, the property is encumbered with an assumable loan of $10,000,000, interest-only at a fixed rate of 5.55% for a little under 5 years, providing immediate access to below-market financing and enhancing the overall investment profile (Call Broker for Financing Details).
The property has undergone extensive capital improvements including re-tiling all roofs and new electrical subpanels throughout all units. With four current vacancies and rental rates below market value for many of the occupied units, there is a substantial opportunity to increase income through strategic renovations. The property is offered at an attractive $428 per square foot. It is currently operating at a 3.80% cap rate, with potential to achieve a proforma cap rate of 6.37%.
Given the limited supply of multifamily properties in Rancho Palos Verdes, this is a rare generational opportunity to acquire a value-add asset with significant future upside.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $1,385,160 $24.95
Other Income $30,436 $0.55
Vacancy Loss $41,555 $0.75
Effective Gross Income $1,374,041 $24.75
Taxes - -
Operating Expenses - -
Total Expenses $470,867 $8.48
Net Operating Income $903,174 $16.27

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income
Annual $1,385,160
Annual Per SF $24.95
Other Income
Annual $30,436
Annual Per SF $0.55
Vacancy Loss
Annual $41,555
Annual Per SF $0.75
Effective Gross Income
Annual $1,374,041
Annual Per SF $24.75
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $470,867
Annual Per SF $8.48
Net Operating Income
Annual $903,174
Annual Per SF $16.27

PROPERTY FACTS

Price $23,750,000
Price Per Unit $484,694
Sale Type Investment
Cap Rate 3.80%
Gross Rent Multiplier 17.15
No. Units 49
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 1.86 AC
Building Size 55,522 SF
Average Occupancy 90%
No. Stories 3
Year Built 1969
Parking Ratio 1.3/1,000 SF
Zoning RPRM2000*

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower
  • Freezer

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Pool
  • Gated
  • Online Services
  • Walk-Up
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 1 - -
1+1 1 - -
2+1.5 28 - -
2+2 19 - -
Walk Score®
Very Walkable (74)
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.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • 7589-006-006
  • 7589-007-010
Land Assessment
$584,298
Improvements Assessment
$2,233,057
Total Assessment
$2,817,355
  • Listing ID: 37691472

  • Date on Market: 9/16/2025

  • Last Updated:

  • Address: 5644 Ravenspur Dr, Rancho Palos Verdes, CA 90275

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") }}