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

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

24 Units - Coronado Terrace Portfolio 419-423 3/4 Coronado Ter

24 Unit Apartment Building $4,350,000 ($181,250/Unit) 5.89% Cap Rate Los Angeles, CA 90026

Executive Summary

We are pleased to present a 24-unit multifamily portfolio consisting of three 8-unit buildings (three individual APNs) in Echo Park, all situated on the same street at 413, 419 and 431 Coronado Park Terrace. This opportunity is located just south of the 101 freeway with quick access to the 110 freeway and in close proximity to Echo Park Lake, Downtown Los Angeles, Dodger Stadium, Chinatown, the Convention Center, USC Coliseum, offering tenants convenience to numerous nearby amenities. The property currently operates at a collective 10.30 GRM on current rents and a 5.89% CAP, with rental upside potential to a 6.28 GRM and a 11.61% CAP on pro-forma rents. The buildings consist of 17 one-bedroom units, 5 two-bedroom units, and 2 three-bedroom units, with 3 units delivered VACANT. The tenants pay for gas, electric, and trash, and the landlord pays for water. Priced at only $211/sf and $181,250/unit with 60+% rental upside, the offering is well positioned for a value-add investor seeking to drive returns, or a local operator looking to increase their holdings within a desirable submarket. Each of the three properties were built in 1925, 1925, and 1927 respectively, and feature a total 14+ uncovered parking spaces in the rear with alley access.
Contact Casey Lins at 714-333-6768 or Casey.Lins@kidder.com for additional information.

Financial Summary (Actual - 2023)

Annual Annual Per SF
Gross Rental Income $422,351 $20.53
Other Income - -
Vacancy Loss $12,671 $0.62
Effective Gross Income $409,680 $19.91
Taxes - -
Operating Expenses - -
Total Expenses $153,315 $7.45
Net Operating Income $256,365 $12.46

Financial Summary (Actual - 2023)

Gross Rental Income
Annual $422,351
Annual Per SF $20.53
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $12,671
Annual Per SF $0.62
Effective Gross Income
Annual $409,680
Annual Per SF $19.91
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $153,315
Annual Per SF $7.45
Net Operating Income
Annual $256,365
Annual Per SF $12.46

Property Facts

Price $4,350,000
Price Per Unit $181,250
Sale Type Investment
Cap Rate 5.89%
Gross Rent Multiplier 10.3
No. Units 24
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low Rise
Building Class C
Lot Size 0.55 AC
Building Size 20,572 SF
Average Occupancy 88%
No. Stories 2
Year Built 1925
Parking Ratio 0.68/1,000 SF

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 17 $1,184 -
2+1 5 $1,700 -
3+1 2 $2,845 -
Walk Score ®
Very Walkable (87)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • 5157-005-010
  • 5157-005-013
  • 5157-005-011
Land Assessment
$3,697,941 (2024)
Improvements Assessment
$927,990 (2024)
Total Assessment
$4,625,931 (2024)

zoning

Zoning Code LAR3
LAR3
  • Listing ID: 32557555

  • Date on Market: 7/23/2024

  • Last Updated:

  • Address: 419-423 3/4 Coronado Ter, Los Angeles, CA 90026

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}