Log In/Sign Up
Your email has been sent.
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



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.
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 | Apartment Style | Garden |
| Price Per Unit | $484,694 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.86 AC |
| Cap Rate | 3.80% | Building Size | 55,522 SF |
| Gross Rent Multiplier | 17.15 | Average Occupancy | 90% |
| No. Units | 49 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1969 |
| Property Subtype | Apartment | Parking Ratio | 1.3/1,000 SF |
| Zoning | RPRM2000* | ||
| 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 | - | - |
1 1
Walk Score®
Very Walkable (74)
PROPERTY TAXES
| Parcel Numbers | Improvements Assessment | $2,233,057 | |
| Land Assessment | $584,298 | Total Assessment | $2,817,355 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$584,298
Improvements Assessment
$2,233,057
Total Assessment
$2,817,355
1 of 12
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Over $1M Price Reduction! | 5644 Ravenspur Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
