24 Units - Coronado Terrace Portfolio | 419-423 3/4 Coronado Ter
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!
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.
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 | Apartment Style | Low Rise |
Price Per Unit | $181,250 | Building Class | C |
Sale Type | Investment | Lot Size | 0.55 AC |
Cap Rate | 5.89% | Building Size | 20,572 SF |
Gross Rent Multiplier | 10.3 | Average Occupancy | 88% |
No. Units | 24 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1925 |
Property Subtype | Apartment | Parking Ratio | 0.68/1,000 SF |
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 | - |
1 of 1
Walk Score ®
Very Walkable (87)
PROPERTY TAXES
Parcel Numbers | Improvements Assessment | $927,990 (2024) | |
Land Assessment | $3,697,941 (2024) | Total Assessment | $4,625,931 (2024) |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$3,697,941 (2024)
Improvements Assessment
$927,990 (2024)
Total Assessment
$4,625,931 (2024)
zoning
Zoning Code | LAR3 |
LAR3 |
1 of 23
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
24 Units - Coronado Terrace Portfolio | 419-423 3/4 Coronado Ter
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.