Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
8.09 GRM | 6.71% CAP | Cash-Flow | Beauty 534-542 S Coronado St Immeuble residentiel 14 lots 2 049 316 € (146 380 €/Lot) Taux de capitalisation 6,71 % Los Angeles, CA 90057



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
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 € | Style d’appartement | De faible hauteur |
| Prix par lot | 146 380 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,12 ha |
| Taux de capitalisation | 6,71 % | Surface de l’immeuble | 1 062 m² |
| Multiplicateur du loyer brut | 8.09 | Occupation moyenne | 100% |
| Nb de lots | 14 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1924 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,07/1 000 m² |
| Zonage | LAR3 - Mid-to-High Density Multiple Dwelling Residential | ||
| 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 | m² |
|---|---|---|---|
| Studios | 2 | 1 347 € | - |
| 1+1 | 10 | 1 363 € | - |
| 2+1 | 2 | 1 890 € | - |
1 1
Very walkable
80/100
Moderately drivable
70/100
Exceptional public transit
90/100
Moderately bikeable
60/100
Taxes foncières
| N° de parcelle | Évaluation totale | 1 269 292 € (2025) | |
| Évaluation du terrain | 719 269 € (2025) | Impôts annuels | 25 617 € (24,12 €/m²) |
| Évaluation des aménagements | 550 024 € (2025) | Année d’imposition | 2026 |
Taxes foncières
N° de parcelle
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
1 sur 17
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
8.09 GRM | 6.71% CAP | Cash-Flow | Beauty | 534-542 S Coronado 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.
