Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Grace Apartments 1918 Grace Ave Immeuble residentiel 18 lots 3 588 121 € (199 340 €/Lot) Taux de capitalisation 5,60 % Los Angeles, CA 90068



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Rare Value-Add Opportunity in A+ Hollywood Location!!!
- 5.6% Existing Cap Rate at $227k/unit with Upside Potential to 10.5% Cap Rate!!!
- 96 Walk Score | Possible for ADU Expansion!!!
Résumé analytique
1918 N Grace Ave sits in an A+ north-of-Hollywood Boulevard enclave, where premier lifestyle amenities and consistent rental demand converge. The gated
property comprises 18 one-bedroom units, offered at $227,500 per unit, with an in-place 5.6% cap rate and upside to approximately 10.5%. The building features an
authentic Hollywood-cool architectural presence, abundant natural light, and curated exterior artwork by Keene Visions, reinforcing its creative appeal and
neighborhood character.
Positioned moments from the Hollywood Bowl, Franklin Village, major film and television studios, and a deep roster of dining and entertainment destinations, the
asset consistently attracts young professionals and creative-industry tenants. Additional highlights include 10 gated on-site parking spaces and a Walk Score of 96,
placing the property among the most walkable residential locations in Los Angeles.
From an operational standpoint, the property offers immediate income growth. Eight of the 18 units have been renovated, with select units featuring in-unit laundry,
supporting meaningful rent premiums. For investors evaluating subsidized rental strategies, HACLA payment standards in the desirable 90068 zip code reach up to
$2,805 for a one-bedroom. Even at a conservative $2,595 pro forma rent, the property reflects approximately 50% rental upside. Long-term residents further enhance
stability while providing a predictable path to incremental rent growth as units naturally turn.
The expansive 10,399 sq. ft. R4 lot, combined with open yard areas and elevated topography, creates the potential to add up to eight detached ADUs with
panoramic city views. This unlocks multiple value-add strategies, from yield enhancement through additional rental units to longer-term redevelopment options.
1918 Grace Ave delivers a rare combination of character, cash flow, rental upside, and expansion potential in one of Hollywood’s most coveted sub-markets. Few
multifamily opportunities offer this level of existing income, built-in growth, and long-term flexibility making it an exceptional acquisition for both yield-focused
buyers and strategic investors seeking a flagship asset in core Hollywood’s premier 90068 pocket.
* 18-unit Hollywood apartment building in an A+ north-of-the-Boulevard location (96 walk score) on a 10,399 SF lot, featuring spacious one-bedroom units with city views.
* Strong in-place valuation at $227k/unit and a 5.6% Cap Rate and 11.2 GRM, with upside to a 10.5% Cap Rate
* Significant value-add potential with room for eight detached ADUs to further boost long-term revenue and overall return
property comprises 18 one-bedroom units, offered at $227,500 per unit, with an in-place 5.6% cap rate and upside to approximately 10.5%. The building features an
authentic Hollywood-cool architectural presence, abundant natural light, and curated exterior artwork by Keene Visions, reinforcing its creative appeal and
neighborhood character.
Positioned moments from the Hollywood Bowl, Franklin Village, major film and television studios, and a deep roster of dining and entertainment destinations, the
asset consistently attracts young professionals and creative-industry tenants. Additional highlights include 10 gated on-site parking spaces and a Walk Score of 96,
placing the property among the most walkable residential locations in Los Angeles.
From an operational standpoint, the property offers immediate income growth. Eight of the 18 units have been renovated, with select units featuring in-unit laundry,
supporting meaningful rent premiums. For investors evaluating subsidized rental strategies, HACLA payment standards in the desirable 90068 zip code reach up to
$2,805 for a one-bedroom. Even at a conservative $2,595 pro forma rent, the property reflects approximately 50% rental upside. Long-term residents further enhance
stability while providing a predictable path to incremental rent growth as units naturally turn.
The expansive 10,399 sq. ft. R4 lot, combined with open yard areas and elevated topography, creates the potential to add up to eight detached ADUs with
panoramic city views. This unlocks multiple value-add strategies, from yield enhancement through additional rental units to longer-term redevelopment options.
1918 Grace Ave delivers a rare combination of character, cash flow, rental upside, and expansion potential in one of Hollywood’s most coveted sub-markets. Few
multifamily opportunities offer this level of existing income, built-in growth, and long-term flexibility making it an exceptional acquisition for both yield-focused
buyers and strategic investors seeking a flagship asset in core Hollywood’s premier 90068 pocket.
* 18-unit Hollywood apartment building in an A+ north-of-the-Boulevard location (96 walk score) on a 10,399 SF lot, featuring spacious one-bedroom units with city views.
* Strong in-place valuation at $227k/unit and a 5.6% Cap Rate and 11.2 GRM, with upside to a 10.5% Cap Rate
* Significant value-add potential with room for eight detached ADUs to further boost long-term revenue and overall return
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
319 987 €
|
325,30 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
9 599 €
|
9,76 €
|
| Revenu brut effectif |
310 387 €
|
315,54 €
|
| Taxes |
42 740 €
|
43,45 €
|
| Frais d’exploitation |
66 575 €
|
67,68 €
|
| Total des frais |
109 315 €
|
111,13 €
|
| Résultat net d’exploitation |
201 072 €
|
204,41 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 319 987 € |
| Annuel par m² | 325,30 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 9 599 € |
| Annuel par m² | 9,76 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 310 387 € |
| Annuel par m² | 315,54 € |
| Taxes | |
|---|---|
| Annuel | 42 740 € |
| Annuel par m² | 43,45 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 66 575 € |
| Annuel par m² | 67,68 € |
| Total des frais | |
|---|---|
| Annuel | 109 315 € |
| Annuel par m² | 111,13 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 201 072 € |
| Annuel par m² | 204,41 € |
Informations sur l’immeuble
| Prix | 3 588 121 € | Style d’appartement | De faible hauteur |
| Prix par lot | 199 340 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,1 ha |
| Taux de capitalisation | 5,60 % | Surface de l’immeuble | 984 m² |
| Multiplicateur du loyer brut | 11.2 | Nb d’étages | 3 |
| Nb de lots | 18 | Année de construction | 1910 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,09/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LAR4-1 - Residential | ||
| Prix | 3 588 121 € |
| Prix par lot | 199 340 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,60 % |
| Multiplicateur du loyer brut | 11.2 |
| Nb de lots | 18 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,1 ha |
| Surface de l’immeuble | 984 m² |
| Nb d’étages | 3 |
| Année de construction | 1910 |
| Ratio de stationnement | 0,09/1 000 m² |
| Zonage | LAR4-1 - Residential |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 18 | 2 274 € | 55 |
1 1
Moyennement praticable à pied
70/100
Très bien adapté aux voitures
80/100
Bons transports en commun
60/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 5575-002-013 | Évaluation totale | 2 828 729 € (2025) |
| Évaluation du terrain | 1 980 110 € (2025) | Impôts annuels | 42 740 € (43,45 €/m²) |
| Évaluation des aménagements | 848 619 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
5575-002-013
Évaluation du terrain
1 980 110 € (2025)
Évaluation des aménagements
848 619 € (2025)
Évaluation totale
2 828 729 € (2025)
Impôts annuels
42 740 € (43,45 €/m²)
Année d’imposition
2026
1 sur 14
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Grace Apartments | 1918 Grace Ave
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.
