Partager cette annonce

Message

901 caractères restants

Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.

Votre e-mail a été envoyé.

Toujours intéressé ?

Contactez les agents pour obtenir plus d’informations sur cette propriété

Certaines informations ont été traduites automatiquement.

Informations principales sur l'investissement

  • Individually metered for gas and electricity
  • Gated onsite parking, including enclosed garages, possible ADU’s
  • RUBS income in place to minimize water & sewer utility cost
  • Select units with individual hot water heaters & in-unit laundry hookups
  • Two separate APNs providing operational and future flexibility
  • 6.71% cap rate & 8.09× gross at asking & priced below replacement cost

Résumé analytique

Lucrum Real Estate Group is pleased to present Villa Coronado, a charming and well-maintained multifamily investment opportunity located at 534 & 542 S. Coronado Street in the Westlake District of Los Angeles. This 14-unit garden-style apartment community consists of two separate buildings situated on individual APNs, offering architectural character, operational flexibility, and long-term investment appeal.
Villa Cornado appeals to a broad investor audience due to its highly attractive value metrics, strong cash-on-cash return, attractive leverage & loan options, RUBS program off-setting water cost, spacious units, and ±21% rental upside potential.
Set within a quiet, tree-lined residential street, Villa Coronado reflects the classic architectural charm found throughout historic Los Angeles. Mature landscaping, tranquil garden pathways, and Zen-like seating areas create a calm and private living environment that enhances tenant satisfaction and supports long-term occupancy—positioning the property as a differentiated asset in a high-demand rental market.
Constructed in 1922 and 1924, the two wood-frame buildings feature flat roofs and smooth stucco exteriors characteristic of early Los Angeles design. The property offers approximately ±11,430 square feet of rentable living area across two parcels totaling ±12,804 square feet. Zoned LAR3, the site provides flexibility for a long-term hold strategy with potential future redevelopment considerations.
Unit Mix
• (2) Studio + One Bath
• (10) One-Bedroom + One Bath
• (1) Two-Bedroom + One Bath
• (1) Two-Bedroom + Den + One Bath
The spacious units blend vintage character with functional modern living. Open floor plans, high ceilings, and abundant natural light highlight original architectural details such as crown molding and hardwood-style flooring. Select units feature individual hot water heaters and in-unit washer/dryer hookups, amenities that enhance tenant retention and support future rental upside. Several units also benefit from dual entry points, a rare feature that adds flexibility and appeal.
Gated parking is accessed from Ocean View Avenue and includes four surface spaces and four enclosed garages, providing practical parking and storage solutions in a dense urban setting.
Villa Coronado has been maintained to ownership standards and has undergone recent improvements, while still offering meaningful value-add potential through targeted interior and exterior enhancements. Strong in-place income, RUBS implementation, and consistent rental demand in the Westlake submarket position the property for both immediate cash flow stability and long-term appreciation.
The Westlake District, located just west of Downtown Los Angeles, has become a growing focal point for redevelopment and investor activity. With over 1,000 apartment units currently under construction, the neighborhood continues to attract capital due to its proximity to Downtown, Koreatown, and Hollywood.
Westlake’s rich cultural fabric reflects a vibrant Hispanic and Central American influence, visible through local markets, restaurants, and community events. Over the past year, Westlake rental rates have outperformed many Los Angeles submarkets, with average asking rents of approximately $1,560 per month—30% to 35% below the citywide average—making it one of the most affordable yet rapidly appreciating urban neighborhoods in the city.
The area features a diverse mix of historic, mid-century, and modern residential architecture. MacArthur Park anchors the neighborhood, offering green space, public programming, and live performances at the Levitt Pavilion. Alvarado Street and Wilshire Boulevard serve as key commercial corridors, while robust transit options—including Metro rail and bus lines—provide excellent connectivity throughout the region.

Location Highlights

+ Adjacent to Koreatown

+ Quiet, tree-lined street

+ Central Los Angeles location near major cultural and employment centers

+ Approximately 1.5 miles from Downtown Los Angeles and L.A. Live

+ Walkable to retail, dining, transit, and neighborhood amenities

+ 91 Walk Score with direct access to Westlake/MacArthur Park Metro Station

+ Convenient access to the 101, 110, and 10 freeways

Bilan financier (Réel - 2026)

Annuel Annuel par m²
Revenu de location brut 241 257 € 227,20 €
Autres revenus 12 001 € 11,30 €
Perte due à la vacance 7 598 € 7,15 €
Revenu brut effectif 245 660 € 231,34 €
Taxes 25 617 € 24,12 €
Frais d’exploitation 82 618 € 77,80 €
Total des frais 108 235 € 101,93 €
Résultat net d’exploitation 137 425 € 129,42 €

Bilan financier (Réel - 2026)

Revenu de location brut
Annuel 241 257 €
Annuel par m² 227,20 €
Autres revenus
Annuel 12 001 €
Annuel par m² 11,30 €
Perte due à la vacance
Annuel 7 598 €
Annuel par m² 7,15 €
Revenu brut effectif
Annuel 245 660 €
Annuel par m² 231,34 €
Taxes
Annuel 25 617 €
Annuel par m² 24,12 €
Frais d’exploitation
Annuel 82 618 €
Annuel par m² 77,80 €
Total des frais
Annuel 108 235 €
Annuel par m² 101,93 €
Résultat net d’exploitation
Annuel 137 425 €
Annuel par m² 129,42 €

Informations sur l’immeuble

Prix 2 049 316 €
Prix par lot 146 380 €
Type de vente Investissement
Taux de capitalisation 6,71 %
Multiplicateur du loyer brut 8.09
Nb de lots 14
Type de bien Immeuble residentiel
Sous-type de bien Appartement
Style d’appartement De faible hauteur
Classe d’immeuble C
Surface du lot 0,12 ha
Surface de l’immeuble 1 062 m²
Occupation moyenne 100%
Nb d’étages 2
Année de construction 1924
Ratio de stationnement 0,07/1 000 m²
Zonage LAR3 - Mid-to-High Density Multiple Dwelling Residential

Caractéristiques

Caractéristiques du lot

  • Raccord machine à laver/sèche-linge
  • Cuisine
  • Réfrigérateur
  • Four
  • Cuisinière
  • Baignoire/Douche

Caractéristiques du site

  • Accès 24 h/24
  • Accès contrôlé
  • Laverie

Lot informations sur la combinaison

Description Nb de lots Moy. loyer/mois
Studios 2 1 347 € -
1+1 10 1 363 € -
2+1 2 1 890 € -
Very walkable
80/100
Moderately drivable
70/100
Exceptional public transit
90/100
Moderately bikeable
60/100

Taxes foncières

Taxes foncières

N° de parcelle
Multiple
  • 5155-030-012
  • 5155-030-011
Évaluation du terrain
719 269 € (2025)
Évaluation des aménagements
550 024 € (2025)
Évaluation totale
1 269 292 € (2025)
Impôts annuels
25 617 € (24,12 €/m²)
Année d’imposition
2026
  • ID de l’annonce: 39002424

  • Date de mise sur le marché: 07/01/2026

  • Dernière mise à jour:

  • Adresse: 534-542 S Coronado St, Los Angeles, CA 90057

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 caractères max. ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}