Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Approx. 75% Rent Upside!! Substantial income growth via market-standard interior refreshes (kitchens, baths, flooring, appliances) on natural turnover
- Central Westlake Location High-density infill submarket 1 mile from MacArthur Park, downtown LA jobs, Metro stations; proven occupancy driver.
- Driveway-Only Parking Supplemented by plentiful on-street availability in transit-rich area; neutral impact on rents.
- High-Density Development Potential: Zoned R4-1 with TOC Tier 3 incentives, the 6,509 SF lot supports up to 27 residential units.
- Some Deferred Maintenance Noted Front house and back unit present cosmetic capex opportunities; no structural issues flagged.
- ASSUMABLE FINANCING @ 3.8% for 25 years!!!!!!!!
RÉSUMÉ ANALYTIQUE
Situated in the rapidly transforming Westlake neighborhood just west of Downtown Los Angeles, 326 S. Bonnie Brae Street offers an exceptional covered land or redevelopment opportunity in one of the city’s most centrally located and transit-rich submarkets. The property sits on a 6,509-square-foot lot zoned R4-1 within a Tier 3 Transit Oriented Communities (TOC) zone, providing significant multifamily development potential.
Under current zoning, the site allows approximately 16 units by-right, with the ability to build up to 27 units utilizing TOC incentives for density, FAR (up to 3.75:1), and height bonuses. This high-density zoning, combined with the parcel’s infill location and flat topography, makes it ideal for ground-up apartment construction or adaptive reuse with ADU expansion.
Located in a high-demand rental market driven by proximity to Downtown Los Angeles, Koreatown, and major employment centers, the asset benefits from strong transit access—just blocks from Metro Red and Purple Lines, major bus corridors, and quick freeway connections via the 110 and 101. Nearby developments and ongoing investment in Westlake’s housing stock underscore the neighborhood’s continued upward trajectory.
While the existing five-unit structure generates modest interim income, the true value lies in the long-term redevelopment potential and zoning flexibility. Investors can capitalize on density bonus programs and the site’s “underbuilt” status to deliver a modern multifamily community with lasting income growth and appreciation.
326 S. Bonnie Brae Street represents a rare opportunity to acquire a high-density infill site with meaningful upside in a transit-priority corridor of Los Angeles—perfect for developers seeking entitled land or investors pursuing a strategic covered land play.
Under current zoning, the site allows approximately 16 units by-right, with the ability to build up to 27 units utilizing TOC incentives for density, FAR (up to 3.75:1), and height bonuses. This high-density zoning, combined with the parcel’s infill location and flat topography, makes it ideal for ground-up apartment construction or adaptive reuse with ADU expansion.
Located in a high-demand rental market driven by proximity to Downtown Los Angeles, Koreatown, and major employment centers, the asset benefits from strong transit access—just blocks from Metro Red and Purple Lines, major bus corridors, and quick freeway connections via the 110 and 101. Nearby developments and ongoing investment in Westlake’s housing stock underscore the neighborhood’s continued upward trajectory.
While the existing five-unit structure generates modest interim income, the true value lies in the long-term redevelopment potential and zoning flexibility. Investors can capitalize on density bonus programs and the site’s “underbuilt” status to deliver a modern multifamily community with lasting income growth and appreciation.
326 S. Bonnie Brae Street represents a rare opportunity to acquire a high-density infill site with meaningful upside in a transit-priority corridor of Los Angeles—perfect for developers seeking entitled land or investors pursuing a strategic covered land play.
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 1 276 635 € | Classe d’immeuble | C |
| Prix par lot | 255 327 € | Surface du lot | 0,06 ha |
| Type de vente | Investissement | Surface de l’immeuble | 466 m² |
| Nb de lots | 5 | Occupation moyenne | 100% |
| Type de bien | Immeuble residentiel | Nb d’étages | 2 |
| Sous-type de bien | Appartement | Année de construction | 1911 |
| Style d’appartement | De faible hauteur | ||
| Zonage | LAR4 - Zoned R4-1 with a High Medium Residential land use within a Tier 3 Transit-Oriented Community. Potential: 16 units by right or up to 27 units with TOC | ||
| Prix | 1 276 635 € |
| Prix par lot | 255 327 € |
| Type de vente | Investissement |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 466 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1911 |
| Zonage | LAR4 - Zoned R4-1 with a High Medium Residential land use within a Tier 3 Transit-Oriented Community. Potential: 16 units by right or up to 27 units with TOC |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 2+1 | 1 | - | - |
| 1+1 | 4 | - | - |
1 1
Walk Score®
Idéal pour les promeneurs (92)
Transit Score®
Excellent réseau de transport en commun (85)
TAXES FONCIÈRES
| Numéro de parcelle | 5154-022-002 | Évaluation totale | 790 207 € |
| Évaluation du terrain | 543 268 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 246 940 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
5154-022-002
Évaluation du terrain
543 268 €
Évaluation des aménagements
246 940 €
Évaluation totale
790 207 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 19
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
326 S Bonnie Brae 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.



