Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
23 Units with attractive CPU, CAP, and GRM! 280 Witmer St Immeuble residentiel 23 lots 2 282 657 € (99 246 €/Lot) Taux de capitalisation 7,38 % Los Angeles, CA 90026



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Seller May Consider Carrying Financing. Strong In Place CAP Rate and GRM of ±7.38% & ±7.96x & 35% Rental Upside
- Major Capital Improvements Completed: Electrical Panel Upgrade, Partial roof replacement (pitched portion), copper plumbing...
- Smart Water Management: DrizzleX system installed to monitor and optimize water usage across units, reducing operating costs
- True Value-Add Basis: ±$115,200/Unit & $221/SQFT.
- Proven Rental Performance: In-place rents have historically performed at or above market levels within the Westlake submarket.
Résumé analytique
Growth Investment Group is proud to present the sale of The Witmer Apartments (280 Witmer St), a 23-unit value-add multifamily opportunity located in the heart of the rapidly evolving Westlake submarket of Los Angeles. Offered at a competitive basis of $115,200 per unit and $221 per square foot, the property features a strong in-place CAP rate of ±7.38% and GRM of 7.96x, providing immediate cash flow with substantial upside potential. SELLER MAY CONSIDER CARRYING FINANCING!
The property offers approximately ±35% rental upside, with in-place rents that have historically performed at or above market levels within the Westlake submarket. This presents investors with a compelling opportunity to acquire a well-performing asset with clear pathways to increase revenue through unit renovations and operational improvements.
Built in 1927, The Witmer Apartments consist of 23 units totaling ±12,000 square feet on a ±7,710 square foot lot, featuring an efficient unit mix of (22) studios and (1) one-bedroom unit. Units average approximately ±450–500 square feet (buyer to verify) and offer functional layouts that align with strong rental demand in the area.
Ownership has completed significant capital improvements, including copper plumbing, a complete electrical panel upgrade, partial roof replacement (pitched portion), updated horizontal drain lines, new gas wall heaters, and a 100-gallon boiler. These upgrades reduce near-term capital expenditure risk, allowing investors to focus on executing a unit renovation strategy and capturing rental upside.
Additional value-add opportunities include two vacant basement rooms with potential for storage or laundry income, as well as an underutilized rooftop with direct access and views of Downtown Los Angeles, offering potential for conversion into a tenant amenity space (buyer to verify).
The property offers approximately ±35% rental upside, with in-place rents that have historically performed at or above market levels within the Westlake submarket. This presents investors with a compelling opportunity to acquire a well-performing asset with clear pathways to increase revenue through unit renovations and operational improvements.
Built in 1927, The Witmer Apartments consist of 23 units totaling ±12,000 square feet on a ±7,710 square foot lot, featuring an efficient unit mix of (22) studios and (1) one-bedroom unit. Units average approximately ±450–500 square feet (buyer to verify) and offer functional layouts that align with strong rental demand in the area.
Ownership has completed significant capital improvements, including copper plumbing, a complete electrical panel upgrade, partial roof replacement (pitched portion), updated horizontal drain lines, new gas wall heaters, and a 100-gallon boiler. These upgrades reduce near-term capital expenditure risk, allowing investors to focus on executing a unit renovation strategy and capturing rental upside.
Additional value-add opportunities include two vacant basement rooms with potential for storage or laundry income, as well as an underutilized rooftop with direct access and views of Downtown Los Angeles, offering potential for conversion into a tenant amenity space (buyer to verify).
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
287 356 €
|
260,82 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
8 620 €
|
7,82 €
|
| Revenu brut effectif |
278 736 €
|
253,00 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
110 132 €
|
99,96 €
|
| Total des frais |
110 132 €
|
99,96 €
|
| Résultat net d’exploitation |
168 604 €
|
153,03 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 287 356 € |
| Annuel par m² | 260,82 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 8 620 € |
| Annuel par m² | 7,82 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 278 736 € |
| Annuel par m² | 253,00 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | 110 132 € |
| Annuel par m² | 99,96 € |
| Total des frais | |
|---|---|
| Annuel | 110 132 € |
| Annuel par m² | 99,96 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 168 604 € |
| Annuel par m² | 153,03 € |
Informations sur l’immeuble
| Prix | 2 282 657 € | Sous-type de bien | Appartement |
| Prix par lot | 99 246 € | Style d’appartement | De faible hauteur |
| Type de vente | Investissement | Classe d’immeuble | C |
| Taux de capitalisation | 7,38 % | Surface du lot | 0,07 ha |
| Condition de vente | 1031 Exchange | Surface de l’immeuble | 1 102 m² |
| Multiplicateur du loyer brut | 7.96 | Occupation moyenne | 95% |
| Nb de lots | 23 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1927 |
| Zonage | CW - https://zimas.lacity.org/ | ||
| Prix | 2 282 657 € |
| Prix par lot | 99 246 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7,38 % |
| Condition de vente | 1031 Exchange |
| Multiplicateur du loyer brut | 7.96 |
| Nb de lots | 23 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,07 ha |
| Surface de l’immeuble | 1 102 m² |
| Occupation moyenne | 95% |
| Nb d’étages | 2 |
| Année de construction | 1927 |
| Zonage | CW - https://zimas.lacity.org/ |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Prêt pour le câble
- Chauffage
- Cuisine
- Four
- Cuisinière
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- CVC contrôlé par l’occupant
- Transports en commun
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 22 | - | 50 |
| 1+1 | 1 | - | 66 |
1 1
Très praticable à pied
80/100
Moyennement adapté aux voitures
70/100
Transports en commun exceptionnels
100/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 5153-028-009 | Évaluation totale | 1 381 629 € |
| Évaluation du terrain | 649 161 € | Impôts annuels | 0 € (0,00 €/m²) |
| Évaluation des aménagements | 732 468 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5153-028-009
Évaluation du terrain
649 161 €
Évaluation des aménagements
732 468 €
Évaluation totale
1 381 629 €
Impôts annuels
0 € (0,00 €/m²)
Année d’imposition
2025
1 sur 24
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
23 Units with attractive CPU, CAP, and GRM! | 280 Witmer 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.

