Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Price Echo Park | Turnkey 1807 Montana St Immeuble residentiel 4 lots 2 157 175 € (539 294 €/Lot) Taux de capitalisation 5,91 % Los Angeles, CA 90026



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Architect-Designed by Dean Levin / 22RE - Comprehensively renovated in 2023 by Dean Levin of 22RE,
- Uniform 2BD / 2BA Unit Mix - All four residences average approximately 942 square feet, catering to roommates, couples, and work-from-home
- Furnished, Turnkey Residences - Fully furnished, hospitality-grade apartments command premium rents and attract high-income tenants
- 5.91% Current Cap Rate with 6.59% Stabilized Upside - $147,751 current NOI with projected upside to $164,809 upon full market stabilization
- Fully Renovated in 2023 – Reduced Capital Risk - Comprehensive renovation mitigates deferred maintenance concerns common to vintage Echo Park assets,
Résumé analytique
The LAAA Team of Marcus & Millichap is pleased to present 1807 Montana Street, an architecturally significant four-unit boutique multifamily offering in the heart of Echo Park. Offered at $2,500,000, the property delivers a 5.91% current capitalization rate with upside to 6.59% upon stabilization, supported by uniform two-bedroom/two-bath residences, premium design execution, and strong in-place rental fundamentals in one of Los Angeles’ most supply-constrained urban submarkets.
Originally constructed in 1914 and comprehensively reimagined in 2023 by Dean Levin of 22RE, the property reflects a highly intentional California Contemporary design language rooted in architectural craft and material depth. Levin, who trained in architecture at Pratt Institute in New York before a twelve-year career as a visual artist exhibited at leading galleries, founded 22RE in 2021 with a focus on extending and elevating Los Angeles’ historic residential fabric. The studio has been profiled in PIN–UP Magazine, named Surface Magazine’s “Designer of the Day,” and has had projects featured on ArchDaily and in Wallpaper*. Notable 22RE work includes the expansion of a 1920s Spanish Revival residence in Los Feliz, flagship retail designs for Malbon and Departamento, and the adaptive reuse of a former Ed Ruscha studio in Glassell Park. At 1807 Montana Street, this architectural pedigree translates into refined millwork, paneled kitchens, plaster and tile bathrooms, custom cabinetry, curated furnishings, and an overall cohesion rarely found in small multifamily product.
The property comprises four expansive 2BD/2BA residences averaging approximately 942 square feet, each offering in-unit
washer/dryer, smart-home integration, and one dedicated on-site parking space. Large windows and thoughtfully proportioned
layouts create a bright indoor-outdoor feel, appealing to Echo Park’s creative and professional tenant base. Located within
walking distance to Bacetti Trattoria, Canyon Coffee, Honey Hi, and the Sunset retail corridor, 1807 Montana Street represents a
rare opportunity to acquire a design-forward, stabilized boutique asset in a neighborhood defined by limited new supply, strong
renter demand, and long-term appreciation fundamentals.
Originally constructed in 1914 and comprehensively reimagined in 2023 by Dean Levin of 22RE, the property reflects a highly intentional California Contemporary design language rooted in architectural craft and material depth. Levin, who trained in architecture at Pratt Institute in New York before a twelve-year career as a visual artist exhibited at leading galleries, founded 22RE in 2021 with a focus on extending and elevating Los Angeles’ historic residential fabric. The studio has been profiled in PIN–UP Magazine, named Surface Magazine’s “Designer of the Day,” and has had projects featured on ArchDaily and in Wallpaper*. Notable 22RE work includes the expansion of a 1920s Spanish Revival residence in Los Feliz, flagship retail designs for Malbon and Departamento, and the adaptive reuse of a former Ed Ruscha studio in Glassell Park. At 1807 Montana Street, this architectural pedigree translates into refined millwork, paneled kitchens, plaster and tile bathrooms, custom cabinetry, curated furnishings, and an overall cohesion rarely found in small multifamily product.
The property comprises four expansive 2BD/2BA residences averaging approximately 942 square feet, each offering in-unit
washer/dryer, smart-home integration, and one dedicated on-site parking space. Large windows and thoughtfully proportioned
layouts create a bright indoor-outdoor feel, appealing to Echo Park’s creative and professional tenant base. Located within
walking distance to Bacetti Trattoria, Canyon Coffee, Honey Hi, and the Sunset retail corridor, 1807 Montana Street represents a
rare opportunity to acquire a design-forward, stabilized boutique asset in a neighborhood defined by limited new supply, strong
renter demand, and long-term appreciation fundamentals.
Bilan financier (Réel - 2024) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
184 827 €
|
527,99 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
5 545 €
|
15,84 €
|
| Revenu brut effectif |
179 282 €
|
512,15 €
|
| Taxes |
27 425 €
|
78,35 €
|
| Frais d’exploitation |
7 774 €
|
22,21 €
|
| Total des frais |
35 199 €
|
100,55 €
|
| Résultat net d’exploitation |
144 083 €
|
411,60 €
|
Bilan financier (Réel - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 184 827 € |
| Annuel par m² | 527,99 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 5 545 € |
| Annuel par m² | 15,84 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 179 282 € |
| Annuel par m² | 512,15 € |
| Taxes | |
|---|---|
| Annuel | 27 425 € |
| Annuel par m² | 78,35 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 7 774 € |
| Annuel par m² | 22,21 € |
| Total des frais | |
|---|---|
| Annuel | 35 199 € |
| Annuel par m² | 100,55 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 144 083 € |
| Annuel par m² | 411,60 € |
Informations sur l’immeuble
| Prix | 2 157 175 € | Style d’appartement | De faible hauteur |
| Prix par lot | 539 294 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 5,91 % | Surface de l’immeuble | 350 m² |
| Multiplicateur du loyer brut | 11.82 | Occupation moyenne | 100% |
| Nb de lots | 4 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1914/2025 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,1/1 000 m² |
| Zonage | LAR1.5 - restricted Density Multiple Dwelling | ||
| Prix | 2 157 175 € |
| Prix par lot | 539 294 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,91 % |
| Multiplicateur du loyer brut | 11.82 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 350 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1914/2025 |
| Ratio de stationnement | 0,1/1 000 m² |
| Zonage | LAR1.5 - restricted Density Multiple Dwelling |
Caractéristiques
Caractéristiques du lot
- Machine à laver/sèche-linge
- Raccord machine à laver/sèche-linge
- Cuisine
- Four
- Cuisinière
- Baignoire/Douche
- Pièce de détente
- Eau chaude instantanée
- Îlot de cuisine
- Porche
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+2 | 4 | 3 883 € | 88 |
1 1
Very walkable
80/100
Moderately drivable
70/100
Strong public transit
80/100
Moderately bikeable
60/100
Taxes foncières
| Numéro de parcelle | 5419-021-005 | Évaluation totale | 1 373 526 € (2025) |
| Évaluation du terrain | 778 331 € (2025) | Impôts annuels | 27 425 € (78,35 €/m²) |
| Évaluation des aménagements | 595 195 € (2025) | Année d’imposition | 2024 |
Taxes foncières
Numéro de parcelle
5419-021-005
Évaluation du terrain
778 331 € (2025)
Évaluation des aménagements
595 195 € (2025)
Évaluation totale
1 373 526 € (2025)
Impôts annuels
27 425 € (78,35 €/m²)
Année d’imposition
2024
1 sur 34
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Price Echo Park | Turnkey | 1807 Montana St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
