Share This Listing

Message

961 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 brokers for more information about this property

8722 Ramsgate Ave 12 Unit Apartment Building $5,545,000 ($462,083/Unit) 7% Cap Rate Los Angeles, CA 90045

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • True 7.00% cap rate on current in-place income
  • Desirable unit mix: 8 two-bedroom, 4 three-bedroom
  • All major systems replaced or upgraded, no near-term capex
  • Sub-10 GRM (9.95x) in prime Westchester pocket
  • Comprehensive 2025 property-wide redevelopment
  • 12 units on a rare double lot

EXECUTIVE SUMMARY

8716 and 8722 Ramsgate Avenue offer a rare Westside Los Angeles multifamily opportunity delivering a true 7.00% cap rate and sub-10 GRM (9.95x) on current in-place income—an exceptionally uncommon pricing profile for a fully rebuilt, turnkey asset in Westchester.
The property consists of 12 units across two side-by-side parcels on a double lot, comprehensively redeveloped in 2025, including four newly constructed units. The scope of work was extensive and property-wide, with all major building systems replaced or upgraded, including roof, windows, plumbing, sewer, electrical, HVAC, lighting, and fixtures. The result is a true no-capex acquisition with no deferred maintenance and no near-term capital exposure.
The exterior was fully redeveloped as part of the 2025 improvements, featuring new stucco and paint, updated railings and stair systems, modernized building elevations, and professionally designed drought-tolerant landscaping with paver hardscaping throughout the common areas. The property is situated on a quiet, residential, tree-lined Westchester street, reinforcing long-term tenant appeal and pride of ownership.
Unit interiors feature high-end finishes throughout, in-unit washers and dryers, and a highly desirable unit mix of eight two-bedroom units and four three-bedroom units. The execution and layout deliver durable, operationally simple, and immediately stabilized income supported by substantive improvements rather than cosmetic upgrades.
Located west of the 405, just off Manchester, the property benefits from sustained rental demand driven by proximity to Loyola Marymount University, the Playa Vista employment corridor, and Los Angeles International Airport. The site is also minutes from Playa del Rey and the Inglewood entertainment district anchored by SoFi Stadium, reinforcing deep and diverse renter demand.
In a Westside market where renovated assets of similar quality typically trade at materially lower yields, this offering stands apart by delivering meaningful day-one income without renovation risk, lease-up exposure, or speculative assumptions. The combination of exceptional pricing metrics, high-quality redevelopment, and a supply-constrained Westside location makes opportunities like this inherently scarce in today’s buyer-driven environment.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $557,040 $170.87
Other Income - -
Vacancy Loss $16,711 $5.13
Effective Gross Income $540,329 $165.75
Taxes $66,540 $20.41
Operating Expenses $85,575 $26.25
Total Expenses $152,115 $46.66
Net Operating Income $388,214 $119.08

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income
Annual $557,040
Annual Per SF $170.87
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $16,711
Annual Per SF $5.13
Effective Gross Income
Annual $540,329
Annual Per SF $165.75
Taxes
Annual $66,540
Annual Per SF $20.41
Operating Expenses
Annual $85,575
Annual Per SF $26.25
Total Expenses
Annual $152,115
Annual Per SF $46.66
Net Operating Income
Annual $388,214
Annual Per SF $119.08

PROPERTY FACTS

Price $5,545,000
Price Per Unit $462,083
Sale Type Investment
Cap Rate 7%
Gross Rent Multiplier 9.95
No. Units 12
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.31 AC
Building Size 10,500 SF
No. Stories 2
Year Built/Renovated 1951/2025
Zoning LAR3 - LAR3

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 8 $3,503 815
3+2 4 $4,598 1,000
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.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
4125-015-017
Land Assessment
$1,122,000
Improvements Assessment
$306,000
Total Assessment
$1,428,000
Annual Taxes
$66,540 ($6.34/SF)
Tax Year
2025
  • Listing ID: 39181196

  • Date on Market: 1/22/2026

  • Last Updated:

  • Address: 8722 Ramsgate Ave, Los Angeles, CA 90045

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") }}