634-636 N Kingsley Dr
16 Unit Apartment Building $3,295,000 ($205,938/Unit) 5.85% Cap Rate Los Angeles, CA 90004





EXECUTIVE SUMMARY
Presenting an exceptional investment opportunity at 634 North Kingsley Drive, a well-managed 16-unit multifamily property located in the heart of Mid-Wilshire. Built in 1954, this asset comprises 16 one-bedroom/one-bathroom units, with upgraded units featuring laminate flooring, granite countertops, wall-mounted HVAC systems, and modern kitchen appliances. The property offers significant value-add potential, with current rents approximately 29% below market rates. One renovated vacant unit provides an immediate opportunity for income maximization. Recent lease agreements for units 3, 15 and 17 affirm the market rent for the area. Key property features include parking for 13 vehicles, an on-site laundry facility, and individually metered gas and electric utilities for each unit. Notably, the property requires no soft story retrofit, minimizing potential capital expenditures. The property boasts a Walk Score of 90, with close proximity to shops, restaurants, and retail along Melrose Avenue and Beverly Boulevard. It is also conveniently situated within a short drive of Hollywood, Downtown Los Angeles, West Hollywood, and Beverly Hills, and is within walking distance of the Metro B Line (Red) at Vermont/Beverly Station.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$99,999
![]() |
$9.99
![]() |
Other Income |
$99,999
![]() |
$9.99
![]() |
Vacancy Loss |
$99,999
![]() |
$9.99
![]() |
Effective Gross Income |
$99,999
![]() |
$9.99
![]() |
Taxes |
$99,999
![]() |
$9.99
![]() |
Operating Expenses |
$99,999
![]() |
$9.99
![]() |
Total Expenses |
$99,999
![]() |
$9.99
![]() |
Net Operating Income |
$99,999
![]() |
$9.99
![]() |
PROPERTY FACTS
Price | $3,295,000 |
Price Per Unit | $205,938 |
Sale Type | Investment |
Cap Rate | 5.85% |
Gross Rent Multiplier | 10.72 |
No. Units | 16 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.29 AC |
Building Size | 11,564 SF |
Average Occupancy | 94% |
No. Stories | 2 |
Year Built | 1954 |
Parking Ratio | 1.12/1,000 SF |
UNIT AMENITIES
- Air Conditioning
- Heating
- Ceiling Fans
- Granite Countertops
- Hardwood Floors
- Refrigerator
- Range
- Tub/Shower
SITE AMENITIES
- Laundry Facilities
- Walk-Up
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 16 | $1,995 | 720 |
Walk Score®
Very Walkable (89)
PROPERTY TAXES
Parcel Number | 5521-007-022 | Total Assessment | $2,827,875 |
Land Assessment | $1,979,514 | Annual Taxes | ($1) ($0.00/SF) |
Improvements Assessment | $848,361 | Tax Year | 2024 |
ZONING
Zoning Code | R3 (Multi-family residence) |