Description
5026 Rosewood Avenue is a 22-unit mid-rise multifamily asset built in 2016 and situated on a 0.31-acre lot at the south edge of Larchmont Village, bordering Melrose Hill and East Hollywood. Meticulously maintained and 97% occupied, the property delivers contemporary unit finishes across an average 1,432-square-foot floor plan, complemented by controlled elevator access, gated entry, covered parking for 40 vehicles (1.27 stalls per 1,000 square feet), EV charging stations and secure bike storage.
Offered at $10,750,000 ($488,636 per unit / $341.20 per square foot), the asset generates...
Documents
Sale Details
- Cap Rate5.0%
- NOI$537,873
- Return-on-Cost4.22%
- Stabilized Cap Rate5.91%
- Stabilized NOI$635,582
- In-Place Cap Rate5.0%
- In-Place NOI$537,873
- GRM13.19
- Potential GRM11.68
- Cash-on-Cash2.39%
- In-Place Rents3,088
- Market Rents3,485
Documents
Property Address
Property Details
- Property TypeMultifamily
- Total Units22
- Occupancy97%
- Average Unit Size1,432 SF
- Average Rent3,088 $/mo
- Year Built2016
- Parking Ratio1.27 per 1000 SF
- ZoningLAR3/R3-1
- APN5522-021-027
Property Details
- Property TypeMultifamily
- Total Units22
- Occupancy97%
- Average Unit Size1,432 SF
- Average Rent3,088 $/mo
- Year Built2016
- Parking Ratio1.27 per 1000 SF
- ZoningLAR3/R3-1
- APN5522-021-027













Deal Team

Description
5026 Rosewood Avenue is a 22-unit mid-rise multifamily asset built in 2016 and situated on a 0.31-acre lot at the south edge of Larchmont Village, bordering Melrose Hill and East Hollywood. Meticulously maintained and 97% occupied, the property delivers contemporary unit finishes across an average 1,432-square-foot floor plan, complemented by controlled elevator access, gated entry, covered parking for 40 vehicles (1.27 stalls per 1,000 square feet), EV charging stations and secure bike storage.
Offered at $10,750,000 ($488,636 per unit / $341.20 per square foot), the asset generates...
Documents
Sale Details
- Cap Rate5.0%
- NOI$537,873
- Return-on-Cost4.22%
- Stabilized Cap Rate5.91%
- Stabilized NOI$635,582
- In-Place Cap Rate5.0%
- In-Place NOI$537,873
- GRM13.19
- Potential GRM11.68
- Cash-on-Cash2.39%
- In-Place Rents3,088
- Market Rents3,485
Documents
Property Address
Property Details
- Property TypeMultifamily
- Total Units22
- Occupancy97%
- Average Unit Size1,432 SF
- Average Rent3,088 $/mo
- Year Built2016
- Parking Ratio1.27 per 1000 SF
- ZoningLAR3/R3-1
- APN5522-021-027
Property Details
- Property TypeMultifamily
- Total Units22
- Occupancy97%
- Average Unit Size1,432 SF
- Average Rent3,088 $/mo
- Year Built2016
- Parking Ratio1.27 per 1000 SF
- ZoningLAR3/R3-1
- APN5522-021-027
Deal Team

