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!

12 Units-Covered Land Play-Develop 8 NRC ADUs 9325 Sylmar Ave

12 Unit Apartment Building $2,800,000 ($233,333/Unit) 8.18% Cap Rate Panorama City, CA 91402

Investment Highlights

  • Covered Land Play with an Income-Generating Asset: Benefit from existing rental income while acquiring permits for 8 detached Non-Rent Control ADUs
  • Build and Hold Strategy: Build 8 non rent control ADUs and reach a 8.18% cap rate and 8.08 GRM
  • Transit-Oriented: Three blocks from the SF Valley Light Rail Transit Project, which should drive significant growth and value appreciation
  • Large Upside: 78% Rental Upside
  • Build and Flip Strategy: Make an estimated $1,000,000 in short term profit, an 62.5% ROI
  • Future Growth: Less than 2 miles from Panorama City Center, a 5M square foot development with housing, retail, dining, and entertainment

Executive Summary

9325 Sylmar Ave in Panorama City presents an excellent covered land play opportunity, combining immediate income with significant development opportunity. The property currently generates stable cash flow from 4 (1+1) and 8 (2+1) units and offers the ability to add 8 detached Non-Rent Control 2+2 ADUs in the parking lot.
This addition should immediately increase returns from a 4.21% Cap and 12.33 GRM to an 8.18% Cap and 8.08 GRM with no additional units turning over. After the construction the building would still have an addition 34% rental upside in rents.
*Please contact us for the OM at (310) 836-3638.
The buyer has the option to select from two strategies: The first is "Build and Hold" which offers exceptional cash flow once the 8 ADUs are added. We estimate that the buyer can cash-out refi the property after constructing the ADUs leaving an investment of only $500,000 in the asset and achieve a 16% cash-on-cash return in the first year at today’s rates.
The second strategy is to "Build and Flip." We estimate the total purchase, construction, carrying, and resale closing costs to be $4,730,000; with the resale value of $5,730,000, generating a $1,000,000 profit on your total investment of $1,600,000 that equal a 62.5% return on investment. This approach is suited for investors seeking quick, high returns in a shorter timeframe.
The investment is located just 3 blocks from the upcoming San Fernando Valley Light Rail Transit Project and less than 2 miles from the transformative 5-million-square-foot Panorama City Center, the property is positioned to benefit from substantial neighborhood revitalization. Nearby developments, such as the Panorama Tower luxury apartments and other mixed-use projects, are driving demand and rent growth in the area.
With its income-generating capacity, potential for additional units, and proximity to transformative developments, this property offers a unique opportunity to capitalize on immediate returns and future growth.
Contact Kelly Morgan Commercial Group for more information (310) 836-3638 or Kelly@KellyMorganCommercial.com
*Disclaimer:
The attached information and figures are projections provided solely for conceptual marketing purposes and must be verified by the prospective purchasers. Neither the Seller, KW Commercial, Kelly Morgan, their team, nor any related employees or independent contractors warrant their accuracy. Prospective purchasers should conduct their own due diligence and are advised to conduct a thorough investigation including consulting with the appropriate professionals regarding all relevant details, facts, and projections, including the ability to make any potential improvements or build an ADU on the property in question.

Financial Summary (Pro forma - 2025)

Annual Annual Per SF
Gross Rental Income $520,094 $63.77
Other Income - -
Vacancy Loss $15,603 $1.91
Effective Gross Income $504,491 $61.86
Taxes $35,000 $4.29
Operating Expenses $126,097 $15.46
Total Expenses $161,097 $19.75
Net Operating Income $343,394 $42.10

Financial Summary (Pro forma - 2025)

Gross Rental Income
Annual $520,094
Annual Per SF $63.77
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $15,603
Annual Per SF $1.91
Effective Gross Income
Annual $504,491
Annual Per SF $61.86
Taxes
Annual $35,000
Annual Per SF $4.29
Operating Expenses
Annual $126,097
Annual Per SF $15.46
Total Expenses
Annual $161,097
Annual Per SF $19.75
Net Operating Income
Annual $343,394
Annual Per SF $42.10

Property Facts

Price $2,800,000
Price Per Unit $233,333
Sale Type Investment
Cap Rate 8.18%
Gross Rent Multiplier 8.08
No. Units 12
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low Rise
Building Class C
Lot Size 0.39 AC
Building Size 8,156 SF
No. Stories 2
Year Built 1950
Parking Ratio 2.94/1,000 SF

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 4 - -
2+1 8 - -
Bike Score ®
Very Bikeable (71)
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 Number
2644-029-007
Land Assessment
$1,049,847 (2024)
Improvements Assessment
$699,897 (2024)
Total Assessment
$1,749,744 (2024)
Annual Taxes
$35,000 ($4.29/SF)
Tax Year
2025

zoning

Zoning Code RD, Los Angeles
RD, Los Angeles
  • Listing ID: 32971924

  • Date on Market: 8/27/2024

  • Last Updated:

  • Address: 9325 Sylmar Ave, Panorama City, CA 91402

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') }}