This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

1532 S Wilton Pl

14 Unit Block of Flats £2,178,218 (£155,587/Unit) 5.61% Net Initial Yield Los Angeles, CA 90019

Executive Summary

HUGE PRICE IMPROVEMENT & PRICED TO SELL! Bring all offers! 14 existing units in prime Mid City LA, all 2 Bed/1 Bath with 14 on-site parking spaces, and being offered at a low $196k per door and $277 per foot! The property will be delivered with RTI's and approved plans by the City of LA to begin building (2) ADU's in the back, which would turn the building into 16 units and add substantial income, all while still having plenty of on-site tenant parking spaces post-ADU completion. Opportunity to make it $171k per door post-ADU completion. In place 11.06 GRM on current rents with the upside to a 5.54 GRM, and a 5.61% cap rate on current rents and T12 actual expenses, with the upside to a 13.84% cap rate. 8.83 GRM and 7.53% cap rate after ADU completion, assuming all other rents remain the same. Some highlighted features include brand new electrical subpanels in all units, both roofs were replaced in 2017 and done with permits, EQ seismic retrofit work has been completed, copper plumbing, brand-new laundry room with new owner-owned washer & dryer machines (NO leases), new master water heaters, and EQ shut off valves have been installed on the gas meters. Some tenants are on RUBS for utility reimbursements to lower operating costs, and the building is separately metered for both gas & electricity. There's 95% rental upside for the next owner to achieve, and approximately 65% rental upside after ADU's are completed and assuming all other rents stay the same. There's everything to love about this prime and central Mid City location as it borders West Adams, Koreatown and Downtown Los Angeles and Pico Union, and is just blocks away from Country Club Park!

Financial Summary (Actual - 2024)

Annual Annual Per SF
Gross Rental Income £196,898 £19.86
Other Income - -
Vacancy Loss - -
Effective Gross Income £196,898 £19.86
Taxes - -
Operating Expenses - -
Total Expenses £74,744 £7.54
Net Operating Income £122,154 £12.32

Financial Summary (Actual - 2024)

Gross Rental Income
Annual £196,898
Annual Per SF £19.86
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual £196,898
Annual Per SF £19.86
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual £74,744
Annual Per SF £7.54
Net Operating Income
Annual £122,154
Annual Per SF £12.32

Property Facts

Price £2,178,218
Price Per Unit £155,587
Sale Type Investment
Net Initial Yield 5.61%
Gross Rent Multiplier 11.06
No. Units 14
Property Type Residential
Property Subtype Apartment
Apartment Style Low Rise
Building Class C
Lot Size 0.31 AC
Building Size 9,916 SF
Number of Floors 2
Year Built 1960

Unit Amenities

  • Air Conditioning

Site Amenities

  • 24 Hour Access
  • Laundry Facilities

Unit Mix Information

Description No. Units Avg. Rent.Mo SF
2+1 14 - -
Walk Score ®
Very Walkable (83)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5073-005-012
Land Assessment
£1,771,770
Improvements Assessment
£535,651
Total Assessment
£2,307,422

zoning

Zoning Code LAR3 (multiple dwelling zone)
LAR3 (multiple dwelling zone)
  • Listing ID: 30018832

  • Date on Market: 09/11/2023

  • Last Updated:

  • Address: 1532 S Wilton Pl, Los Angeles, CA 90019

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}