Share This Listing

Message

965 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

925 W 84th St 7 Unit Apartment Building $1,100,000 ($157,143/Unit) 8.17% Cap Rate Los Angeles, CA 90044

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • 7-Unit Apartment on a Large 9,066-SF Lot | 8.17% Current Cap Rate & 8.59 Current GRM
  • Rare LAR3 TOC Tier 3 Zoning – Build Up to 20 Units* | High Density Bonus Allowance w/ No Subterranean Parking Required & Only 0.5 Parking Spaces/Unit
  • Offered at $157,143 Per Unit & $238 Per SF | Total of 7 Parking Spaces
  • 10.95% Pro-Forma Cap Rate & 6.89 Pro-Forma GRM | Unit Mix of (One) 3-Bedroom/1-Bathroom House and (Six) 1-Bedroom/1-Bathroom Units
  • Located 3 Miles from SoFi Stadium, Youtube Theatre, The Forum & Intuit Dome | Tremendous Value-Add Opportunity | Approximately 25% in Rental Upside
  • Located in the Rapidly Gentrifying & Revitalized Neighborhood of Los Angeles

EXECUTIVE SUMMARY

ASSET
7-unit apartment located in Los Angeles. The property is comprised of (one) 3-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units. Situated on a large 9,066-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 20 units* or to add ADUs in a dense rental market of Los Angeles.

LOCATION
This 4,620-SF apartment is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.

FINANCIALS
The asset contains strong in-place rents with a current cap rate of 8.17% and current GRM of 8.59. Offered at a 10.95% pro-forma cap rate and 6.89 pro-forma GRM, 925 W. 84th Street has rents which are +/- 25% below market. The property is being offered at $157,143 per unit and $238 per square foot.

*Please do not disturb tenants. Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $128,028 $27.71
Other Income - -
Vacancy Loss $3,840 $0.83
Effective Gross Income $124,188 $26.88
Taxes $13,750 $2.98
Operating Expenses $20,553 $4.45
Total Expenses $34,303 $7.42
Net Operating Income $89,885 $19.46

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income
Annual $128,028
Annual Per SF $27.71
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $3,840
Annual Per SF $0.83
Effective Gross Income
Annual $124,188
Annual Per SF $26.88
Taxes
Annual $13,750
Annual Per SF $2.98
Operating Expenses
Annual $20,553
Annual Per SF $4.45
Total Expenses
Annual $34,303
Annual Per SF $7.42
Net Operating Income
Annual $89,885
Annual Per SF $19.46

PROPERTY FACTS

Price $1,100,000
Price Per Unit $157,143
Sale Type Investment
Cap Rate 8.17%
Gross Rent Multiplier 8.59
No. Units 7
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.21 AC
Building Size 4,620 SF
Average Occupancy 71%
No. Stories 2
Year Built 1915
Parking Ratio 1.52/1,000 SF
Zoning LAR3 - LAR3 - TOC Tier 3

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 6 $1,383 -
3+1 1 $2,371 -
Walk Score®
Very Walkable (73)
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
6032-009-016
Land Assessment
$796,478
Improvements Assessment
$329,967
Total Assessment
$1,126,445
Annual Taxes
$13,750 ($2.98/SF)
Tax Year
2025
  • Listing ID: 39063983

  • Date on Market: 1/13/2026

  • Last Updated:

  • Address: 925 W 84th St, Los Angeles, CA 90044

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") }}