Log In/Sign Up
Your email has been sent.
8722 Ramsgate Ave 12 Unit Apartment Building $5,545,000 ($462,083/Unit) 7% Cap Rate Los Angeles, CA 90045



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.
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 | Property Subtype | Apartment |
| Price Per Unit | $462,083 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 7% | Lot Size | 0.31 AC |
| Gross Rent Multiplier | 9.95 | Building Size | 10,500 SF |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1951/2025 |
| Zoning | LAR3 - LAR3 | ||
| 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 |
1 1
Walk Score®
Very Walkable (78)
PROPERTY TAXES
| Parcel Number | 4125-015-017 | Total Assessment | $1,428,000 |
| Land Assessment | $1,122,000 | Annual Taxes | $66,540 ($6.34/SF) |
| Improvements Assessment | $306,000 | Tax Year | 2025 |
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
1 of 12
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
8722 Ramsgate 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.
