Listing banner image
  • Property Type
    MultifamilyProperty Type
  • Asking Price
    $4,300,000Asking Price
  • Cap Rate
    5.25%Cap Rate
  • In-Place NOI
    $225,892In-Place NOI
  • Size
    7,674 SFSize
  • Occupancy
    100%Occupancy

Description

120 Westminster Ave presents an attractive multifamily investment opportunity in Venice, CA, featuring 21 units and full occupancy on a compact 0.12-acre site. Built in 1920, this well-maintained asset spans 7,674 square feet and offers a diverse unit mix with significant upside potential. Current in-place rents average $1,513 per unit, approximately 46.6% below market rents of $2,219, providing substantial value-add opportunities through lease turnover or repositioning.

The property is offered at $4,300,000, equating to $204,762 per unit and $560 per square foot, with a current cap rate of 5.25% and stabilized cap rate of 8.96%. The asset generates a trailing 12-month NOI of $225,892 and stabilized NOI of $385,167, supported by strong fundamentals and a gross rent multiplier of 11.28, with a potential GRM of 7.69. Cash-on-cash returns stand at 2.7%, reflecting a steady income stream with room for improvement through value realization.

Situated in the highly desirable Venice submarket, the property benefits from strong demand drivers, walkability to local amenities, and proximity to major employment hubs. This investment offers a compelling combination of stabilized returns and operational upside, making it an ideal acquisition for investors seeking multifamily assets with below-market rents and robust market growth potential.

Documents

Offering Summary

  • Asking Price
    $4,300,000
  • Price PSF
    $560
  • Price/Unit
    $204,762
  • Property Type
    Multifamily
  • Size
    7,674 SF
  • Occupancy
    100%
  • Built
    1920
  • Total Acres
    ~0.12 ac

Sale Details

  • Cap Rate
    5.25%
  • NOI
    $225,892
  • Stabilized Cap Rate
    8.96%
  • Stabilized NOI
    $385,167
  • In-Place Cap Rate
    5.25%
  • In-Place NOI
    $225,892
  • T12 Cap Rate
    5.25%
  • T12 NOI
    $225,892
  • GRM
    11.28
  • Potential GRM
    7.69
  • Cash-on-Cash
    2.70%
  • In-Place Rents
    1,513
  • Market Rents
    2,219
  • Rents Below Market
    46.60%

Documents

Property Address

120 Westminster Ave
Venice, CA 90291

Property Details

  • Property Type
    Multifamily
  • Total Units
    21
  • Available Units
    21
  • Occupancy
    100%
  • Unit Mix
    Loft... Loft, 1BR, Studio
  • Average Rent
    1,513 $/mo
  • Year Built
    1920
  • Acres
    0.12
  • Zoning
    C4 (Commercial)
  • APN
    4238-011-024
  • Ownership Interest
    Fee Simple

Property Details

Deal Team

Kitty Wallace profile image

Kitty Wallace

Vice Chair Vice Chair
Colliers
CA RE Lic. ‍01218779

Description

120 Westminster Ave presents an attractive multifamily investment opportunity in Venice, CA, featuring 21 units and full occupancy on a compact 0.12-acre site. Built in 1920, this well-maintained asset spans 7,674 square feet and offers a diverse unit mix with significant upside potential. Current in-place rents average $1,513 per unit, approximately 46.6% below market rents of $2,219, providing substantial value-add opportunities through lease turnover or repositioning.

The property is offered at $4,300,000, equating to $204,762 per unit and $560 per square foot, with a current cap rate of 5.25% and stabilized cap rate of 8.96%. The asset generates a trailing 12-month NOI of $225,892 and stabilized NOI of $385,167, supported by strong fundamentals and a gross rent multiplier of 11.28, with a potential GRM of 7.69. Cash-on-cash returns stand at 2.7%, reflecting a steady income stream with room for improvement through value realization.

Situated in the highly desirable Venice submarket, the property benefits from strong demand drivers, walkability to local amenities, and proximity to major employment hubs. This investment offers a compelling combination of stabilized returns and operational upside, making it an ideal acquisition for investors seeking multifamily assets with below-market rents and robust market growth potential.

Documents

Offering Summary

  • Asking Price
    $4,300,000
  • Price PSF
    $560
  • Price/Unit
    $204,762
  • Property Type
    Multifamily
  • Size
    7,674 SF
  • Occupancy
    100%
  • Built
    1920
  • Total Acres
    ~0.12 ac

Sale Details

  • Cap Rate
    5.25%
  • NOI
    $225,892
  • Stabilized Cap Rate
    8.96%
  • Stabilized NOI
    $385,167
  • In-Place Cap Rate
    5.25%
  • In-Place NOI
    $225,892
  • T12 Cap Rate
    5.25%
  • T12 NOI
    $225,892
  • GRM
    11.28
  • Potential GRM
    7.69
  • Cash-on-Cash
    2.70%
  • In-Place Rents
    1,513
  • Market Rents
    2,219
  • Rents Below Market
    46.60%

Documents

Property Address

120 Westminster Ave
Venice, CA 90291

Property Details

  • Property Type
    Multifamily
  • Total Units
    21
  • Available Units
    21
  • Occupancy
    100%
  • Unit Mix
    Loft... Loft, 1BR, Studio
  • Average Rent
    1,513 $/mo
  • Year Built
    1920
  • Acres
    0.12
  • Zoning
    C4 (Commercial)
  • APN
    4238-011-024
  • Ownership Interest
    Fee Simple

Property Details

Deal Team

Kitty Wallace profile image

Kitty Wallace

Vice Chair Vice Chair
Colliers
CA RE Lic. ‍01218779
loader
This website uses cookies to ensure you get the best experience on our website. Learn more