Log In/Sign Up
Your email has been sent.
New Construction 6082 W 18th St 6 Unit Apartment Building $4,250,000 ($708,333/Unit) 5.51% Cap Rate Los Angeles, CA 90035
INVESTMENT HIGHLIGHTS
- Strong yield with a current in-place CAP Rate of 5.31% & a ProForma CAP Rate of 5.51%
- Rental Demand & Growth – Located in a high-demand rental corridor with +6% to +24% rent growth potential based on comparable properties & unit size.
- 6084 W 18th (Middle) Flat – 1 Bed / 1 Bath, 564 sq. ft. (ground level) & Townhome-Style Unit – 4 Bed / 2.5 Bath, 1,366 sq. ft. (2nd & 3rd levels)
- Comparable sales within 0.5 radius are trading at an average of mid 5 CAP rate range, with 86% of those sales delivered vacant.
- 6082 W 18th (Front) Townhome-Style Unit – 3 Bed / 2 Bath, 1,246 sq. ft. (1st & 2nd levels) & Flat – 2 Bed / 1 Bath, 960 sq. ft. (3rd level)
- 6086 W 18th (Rear) Townhome-Style Unit – 3 Bed / 2 Bath, 1,089 sq. ft. (1st & 2nd levels) & Flat – 2 Bed / 2 Bath, 1,001 sq. ft. (3rd level)
EXECUTIVE SUMMARY
Le Investment Group is pleased to present 6082–6086 W 18th St. Los Angeles, a stunning collection of three newly constructed (2023) modern buildings totaling six (6) high quality rental units. The property totals 6,226 square feet on a 0.15 acre lot. Each residence has been thoughtfully designed with open layouts, premium finishes, excellent
lighting, and generous floor plans, ideal for today’s urban lifestyle.
3 Townhome-Style Units – Spacious two-level residences averaging 1,234 sq. ft., ideal for families and professionals seeking larger layouts.
3 Flats – Efficient single-level residences averaging 842 sq. ft., well-suited for students, singles, and couples.
This prime unit mix of one-to four-bedroom residences, caters to a wide range of tenant demographics, from students and professionals to families. Each building offers
modern architecture, balconies, sleek exteriors, landscaped entryways, and ample parking, creating a luxury rental feel.
lighting, and generous floor plans, ideal for today’s urban lifestyle.
3 Townhome-Style Units – Spacious two-level residences averaging 1,234 sq. ft., ideal for families and professionals seeking larger layouts.
3 Flats – Efficient single-level residences averaging 842 sq. ft., well-suited for students, singles, and couples.
This prime unit mix of one-to four-bedroom residences, caters to a wide range of tenant demographics, from students and professionals to families. Each building offers
modern architecture, balconies, sleek exteriors, landscaped entryways, and ample parking, creating a luxury rental feel.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$310,200
|
$41.43
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$9,306
|
$1.24
|
| Effective Gross Income |
$300,894
|
$40.18
|
| Taxes |
$50,987
|
$6.81
|
| Operating Expenses |
$15,573
|
$2.08
|
| Total Expenses |
$66,560
|
$8.89
|
| Net Operating Income |
$234,334
|
$31.29
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $310,200 |
| Annual Per SF | $41.43 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $9,306 |
| Annual Per SF | $1.24 |
| Effective Gross Income | |
|---|---|
| Annual | $300,894 |
| Annual Per SF | $40.18 |
| Taxes | |
|---|---|
| Annual | $50,987 |
| Annual Per SF | $6.81 |
| Operating Expenses | |
|---|---|
| Annual | $15,573 |
| Annual Per SF | $2.08 |
| Total Expenses | |
|---|---|
| Annual | $66,560 |
| Annual Per SF | $8.89 |
| Net Operating Income | |
|---|---|
| Annual | $234,334 |
| Annual Per SF | $31.29 |
PROPERTY FACTS
| Price | $4,250,000 | Apartment Style | Townhome |
| Price Per Unit | $708,333 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.51% | Building Size | 6,226 SF |
| Gross Rent Multiplier | 13.7 | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2023 |
| Property Subtype | Apartment | Parking Ratio | 1.93/1,000 SF |
| Zoning | LAR 3 | ||
| Price | $4,250,000 |
| Price Per Unit | $708,333 |
| Sale Type | Investment |
| Cap Rate | 5.51% |
| Gross Rent Multiplier | 13.7 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 0.15 AC |
| Building Size | 6,226 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2023 |
| Parking Ratio | 1.93/1,000 SF |
| Zoning | LAR 3 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Cable Ready
- Dishwasher
- Microwave
- Washer/Dryer
- Refrigerator
- Stainless Steel Appliances
- Range
- Walk-In Closets
- Deck
- Double Pane Windows
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 1 | $2,700 | 564 |
| 2+1 | 1 | $3,850 | 960 |
| 2+2 | 1 | $3,975 | 1,001 |
| 3+2 | 2 | $4,925 | 1,089 - 1,246 |
| 4+2.5 | 1 | $5,128 | 1,366 |
Walk Score®
Very Walkable (88)
Bike Score®
Very Bikeable (74)
1 of 49
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
New Construction | 6082 W 18th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.