West Los Angeles 10-Unit Apartment | 1738 Colby Ave
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
West Los Angeles 10-Unit Apartment 1738 Colby Ave
10 Unit Apartment Building $3,500,000 ($350,000/Unit) 4.08% Cap Rate Los Angeles, CA 90025
Investment Highlights
- Prime West Los Angeles Multi-Family Investment Opportunity
- 2-Story Building with 10 Units and 10 Car Parking
- Pro Forma $142,938 NOI — 4.08% Cap Rate
- 2 Blocks South of Santa Monica Blvd and 4 Blocks West of 405 Freeway
Executive Summary
Prime West Los Angeles 10-unit apartment building. One studio unit; three 2-bedroom/2-bath units; and six 1-bedroom/1-bath units. All units are occupied by the same tenants for over one year, except for one recently vacated unit that was left vacant intentionally to allow the buyer to decide what they want to with it. $18,495 pro forma gross monthly income ($15,495 actual gross monthly income). $142,938 pro forma net annual income; 4.08% pro forma cap rate. 10 surface parking spaces. Onsite laundry room with washer and dryer. Located four blocks west of the San Diego (405) Freeway. Two blocks south of Santa Monica Boulevard. Adjacent to Santa Monica and Brentwood.
Financial Summary (Pro forma - 2024) |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | $221,940 | $31.46 |
Other Income | - | - |
Vacancy Loss | - | - |
Effective Gross Income | $221,940 | $31.46 |
Taxes | $43,750 | $6.20 |
Operating Expenses | $35,252 | $5.00 |
Total Expenses | $79,002 | $11.20 |
Net Operating Income | $142,938 | $20.26 |
Financial Summary (Pro forma - 2024)
Gross Rental Income | |
---|---|
Annual | $221,940 |
Annual Per SF | $31.46 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $221,940 |
Annual Per SF | $31.46 |
Taxes | |
---|---|
Annual | $43,750 |
Annual Per SF | $6.20 |
Operating Expenses | |
---|---|
Annual | $35,252 |
Annual Per SF | $5.00 |
Total Expenses | |
---|---|
Annual | $79,002 |
Annual Per SF | $11.20 |
Net Operating Income | |
---|---|
Annual | $142,938 |
Annual Per SF | $20.26 |
Property Facts
Price | $3,500,000 | Building Class | C |
Price Per Unit | $350,000 | Lot Size | 0.19 AC |
Sale Type | Investment | Building Size | 7,055 SF |
Cap Rate | 4.08% | Average Occupancy | 90% |
No. Units | 10 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1966 |
Property Subtype | Apartment | Parking Ratio | 1.42/1,000 SF |
Apartment Style | Low Rise |
Price | $3,500,000 |
Price Per Unit | $350,000 |
Sale Type | Investment |
Cap Rate | 4.08% |
No. Units | 10 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low Rise |
Building Class | C |
Lot Size | 0.19 AC |
Building Size | 7,055 SF |
Average Occupancy | 90% |
No. Stories | 2 |
Year Built | 1966 |
Parking Ratio | 1.42/1,000 SF |
Unit Amenities
- Ceiling Fans
- Kitchen
- Hardwood Floors
- Refrigerator
- Range
Site Amenities
- 24 Hour Access
- Laundry Facilities
- Walk-Up
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
Studios | 1 | - | 550 - 650 |
1+1 | 6 | - | 700 - 800 |
2+2 | 3 | - | 800 - 900 |
Walk Score ®
Very Walkable (85)
Bike Score ®
Very Bikeable (81)
PROPERTY TAXES
Parcel Number | 4261-015-019 | Total Assessment | $368,662 |
Land Assessment | $123,513 | Annual Taxes | $43,750 ($6.20/SF) |
Improvements Assessment | $245,149 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
4261-015-019
Land Assessment
$123,513
Improvements Assessment
$245,149
Total Assessment
$368,662
Annual Taxes
$43,750 ($6.20/SF)
Tax Year
2024
zoning
Zoning Code | LA [Q]R3 |
LA [Q]R3 |
1 of 14
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
West Los Angeles 10-Unit Apartment | 1738 Colby Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.