Description
Zag Apartments is a newly constructed, Class A multifamily asset located in Los Angeles' vibrant Echo Park submarket. Built in 2022, the property features 70 units spanning 68,269 square feet on a 0.69-acre site, with an average unit size of 845 square feet. The unit mix caters to diverse tenant needs with one- to four-bedroom configurations. The property boasts 100% occupancy, underscoring its desirability in a supply-constrained market.
Current in-place rents average $3,001 per unit, presenting a 30% upside to market rents of $3,401. The property offers stabilized returns with a 7% cap rate and a stabilized NOI of $2,388,076. In-place performance yields a 5% cap rate and $1,872,638 NOI, with a return on cost of 20%. This asset provides an excellent value-add opportunity to capture rent growth through lease turnover and aligning in-place rents with market levels.
Its premier location offers strong tenant demand driven by proximity to major employment hubs, retail, and lifestyle amenities. Investors will appreciate the long-term income potential and capital appreciation in one of Los Angeles' most sought-after submarkets.
Documents
Offering Summary
- Asking Price$30,000,000
- Price PSF$439
- Property TypeMultifamily
- Size68,269 SF
- Occupancy100%
- Built2022
- Total Acres~0.69 ac
Sale Details
- Cap Rate5.0%
- NOI$1,872,638
- Return-on-Cost20%
- Stabilized Cap Rate7.0%
- Stabilized NOI$2,388,076
- In-Place Cap Rate5.0%
- In-Place NOI$1,872,638
- In-Place Rents3,001
- Market Rents3,401
- Rents Below Market30%
Documents
Property Address
Property Details
- Property TypeMultifamily
- Total Units70
- Occupancy100%
- Unit Mix3BR... 3BR, 2BR, 1BR, Studio
- Average Unit Size845 SF
- Average Rent3,001 $/mo
- Year Built2022
- Acres0.69
Property Details
- Property TypeMultifamily
- Total Units70
- Occupancy100%
- Unit Mix3BR... 3BR, 2BR, 1BR, Studio
- Average Unit Size845 SF
- Average Rent3,001 $/mo
- Year Built2022
- Acres0.69














Deal Team

Kitty Wallace
Description
Zag Apartments is a newly constructed, Class A multifamily asset located in Los Angeles' vibrant Echo Park submarket. Built in 2022, the property features 70 units spanning 68,269 square feet on a 0.69-acre site, with an average unit size of 845 square feet. The unit mix caters to diverse tenant needs with one- to four-bedroom configurations. The property boasts 100% occupancy, underscoring its desirability in a supply-constrained market.
Current in-place rents average $3,001 per unit, presenting a 30% upside to market rents of $3,401. The property offers stabilized returns with a 7% cap rate and a stabilized NOI of $2,388,076. In-place performance yields a 5% cap rate and $1,872,638 NOI, with a return on cost of 20%. This asset provides an excellent value-add opportunity to capture rent growth through lease turnover and aligning in-place rents with market levels.
Its premier location offers strong tenant demand driven by proximity to major employment hubs, retail, and lifestyle amenities. Investors will appreciate the long-term income potential and capital appreciation in one of Los Angeles' most sought-after submarkets.
Documents
Offering Summary
- Asking Price$30,000,000
- Price PSF$439
- Property TypeMultifamily
- Size68,269 SF
- Occupancy100%
- Built2022
- Total Acres~0.69 ac
Sale Details
- Cap Rate5.0%
- NOI$1,872,638
- Return-on-Cost20%
- Stabilized Cap Rate7.0%
- Stabilized NOI$2,388,076
- In-Place Cap Rate5.0%
- In-Place NOI$1,872,638
- In-Place Rents3,001
- Market Rents3,401
- Rents Below Market30%
Documents
Property Address
Property Details
- Property TypeMultifamily
- Total Units70
- Occupancy100%
- Unit Mix3BR... 3BR, 2BR, 1BR, Studio
- Average Unit Size845 SF
- Average Rent3,001 $/mo
- Year Built2022
- Acres0.69
Property Details
- Property TypeMultifamily
- Total Units70
- Occupancy100%
- Unit Mix3BR... 3BR, 2BR, 1BR, Studio
- Average Unit Size845 SF
- Average Rent3,001 $/mo
- Year Built2022
- Acres0.69
Deal Team

