Listing banner image
  • Property Type
    MultifamilyProperty Type
  • Total Units
    9Total Units
  • Year Renovated
    2023Year Renovated
  • Asking Price
    $4,500,000Asking Price
  • In-Place Rents
    $3,316In-Place Rents
  • NOI
    $233,049NOI

Description

4603 La Mirada Avenue & 1255 Lyman Place presents an exceptional opportunity to acquire a fully renovated low-rise multifamily asset in the heart of the Los Feliz submarket. Built in 1922 and comprehensively upgraded in 2023, the property offers nine units across 5,082 rentable square feet on a 0.30-acre site, featuring an average unit size of 565 square feet, 100% occupancy and a communal outdoor space that enhances tenant appeal.

Offered at $4,500,000, this stabilized asset delivers an in-place net operating income of $233,049, representing a 5.18% current cap rate and a competitive price per square foot of $885.48. With a pro forma NOI of $257,168, the property trades at a 5.71% stabilized cap rate and a gross rent multiplier of 12.47. In-place rents average $3,316 per month versus market rents of $3,563, providing immediate upside through strategic rent adjustments.

Located in the vibrant Los Feliz neighborhood, this turnkey investment benefits from limited multifamily inventory, strong demographic trends and proximity to premier retail, dining and entertainment nodes. Fully renovated and 100% leased, the asset offers investors stable cash flow, attractive yield and future rent growth potential in one of Los Angeles’s most sought-after submarkets. For more information or to schedule a private tour, please contact the listing team.

Documents

Offering Summary

  • Asking Price
    $4,500,000
  • Price PSF
    $885.48
  • Price/Unit
    $500,000

Sale Details

  • Cap Rate
    5.18%
  • NOI
    $233,049
  • Stabilized Cap Rate
    5.71%
  • Stabilized NOI
    $257,168
  • In-Place Cap Rate
    5.18%
  • In-Place NOI
    $233,049
  • GRM
    12.47
  • Potential GRM
    11.61
  • Cash-on-Cash
    1.19%
  • In-Place Rents
    3,316
  • Market Rents
    3,563

Documents

Property Address

4603 La Mirada Avenue & 1255 Lyman Place
Los Angeles, CA 90029

Property Details

  • Property Type
    Multifamily
  • Total Units
    9
  • Occupancy
    100%
  • Average Unit Size
    565 SF
  • Average Rent
    3,316 $/mo
  • Year Built
    1922
  • Year Renovated
    2023

Property Details

  • Property Type
    Multifamily
  • Total Units
    9
  • Occupancy
    100%
  • Average Unit Size
    565 SF
  • Average Rent
    3,316 $/mo
  • Year Built
    1922
  • Year Renovated
    2023

Deal Team

Filip Niculete profile image

Filip Niculete

LA Apartment Advisors

Description

4603 La Mirada Avenue & 1255 Lyman Place presents an exceptional opportunity to acquire a fully renovated low-rise multifamily asset in the heart of the Los Feliz submarket. Built in 1922 and comprehensively upgraded in 2023, the property offers nine units across 5,082 rentable square feet on a 0.30-acre site, featuring an average unit size of 565 square feet, 100% occupancy and a communal outdoor space that enhances tenant appeal.

Offered at $4,500,000, this stabilized asset delivers an in-place net operating income of $233,049, representing a 5.18% current cap rate and a competitive price per square foot of $885.48. With a pro forma NOI of $257,168, the property trades at a 5.71% stabilized cap rate and a gross rent multiplier of 12.47. In-place rents average $3,316 per month versus market rents of $3,563, providing immediate upside through strategic rent adjustments.

Located in the vibrant Los Feliz neighborhood, this turnkey investment benefits from limited multifamily inventory, strong demographic trends and proximity to premier retail, dining and entertainment nodes. Fully renovated and 100% leased, the asset offers investors stable cash flow, attractive yield and future rent growth potential in one of Los Angeles’s most sought-after submarkets. For more information or to schedule a private tour, please contact the listing team.

Documents

Offering Summary

  • Asking Price
    $4,500,000
  • Price PSF
    $885.48
  • Price/Unit
    $500,000

Sale Details

  • Cap Rate
    5.18%
  • NOI
    $233,049
  • Stabilized Cap Rate
    5.71%
  • Stabilized NOI
    $257,168
  • In-Place Cap Rate
    5.18%
  • In-Place NOI
    $233,049
  • GRM
    12.47
  • Potential GRM
    11.61
  • Cash-on-Cash
    1.19%
  • In-Place Rents
    3,316
  • Market Rents
    3,563

Documents

Property Address

4603 La Mirada Avenue & 1255 Lyman Place
Los Angeles, CA 90029

Property Details

  • Property Type
    Multifamily
  • Total Units
    9
  • Occupancy
    100%
  • Average Unit Size
    565 SF
  • Average Rent
    3,316 $/mo
  • Year Built
    1922
  • Year Renovated
    2023

Property Details

  • Property Type
    Multifamily
  • Total Units
    9
  • Occupancy
    100%
  • Average Unit Size
    565 SF
  • Average Rent
    3,316 $/mo
  • Year Built
    1922
  • Year Renovated
    2023

Deal Team

Filip Niculete profile image

Filip Niculete

LA Apartment Advisors
loader
This website uses cookies to ensure you get the best experience on our website. Learn more