Log In/Sign up
Your email has been sent.
4071 Melrose Ave 6 Unit Apartment Building £1,750,303 (£291,717/Unit) 5.30% Net Initial Yield Los Angeles, CA 90029



INVESTMENT HIGHLIGHTS
- Prime East Hollywood/Virgil Village location, adjacent to Silver Lake
- Built in 1981 - Not Subject to LA RSO | 5% + CPI Annual Rent Increases
- RTI Plans for 2 ADUs - (1) 3-bed/2-bath & (1) 2-bed/2-bath unit
- Fully Renovated 6-Unit: (5) 1-bed/1-bath & (1) 2-bed/1-bath
- Unit Renovations - stacked washer/dryers, mini-split HVAC systems, stainless steel GE appliances, white oak flooring & designer finishes
- After building the ADUs and factoring in construction costs, the property will operate at a 7.39% CAP as an 8-unit and 8.65% CAP as a 10-unit
EXECUTIVE SUMMARY
Welcome to 4071 Melrose Avenue, a fully leased and fully renovated 6-unit apartment building located in East Hollywood/Virgil Village, adjacent to Silver Lake. Built in 1981, the property is exempt from LA RSO, subject only to statewide rent control under AB 1482, which allows annual rent increases of 5% + CPI (currently 8.9%). The 4,024 sqft building includes (5) 1-bed/1-bath units and (1) 2-bed/1-bath unit. Situated on a 7,110 sqft lot, there is ample space for up to 4 ADUs in the rear parking area, which accommodates up to 10 cars. Recent 2024 upgrades to the units feature in-unit stacked washer/dryers, mini-split HVAC systems, recessed lighting, stainless steel GE appliances, white oak flooring, custom cabinetry, and designer tile and countertops in the kitchens and bathrooms. Additional improvements include a Ratio Utility Billing System (RUBS) for tenant utility charges, as well as new exterior stucco, paint, and fencing. The property also includes RTI permits for two ADUs: (1) 1,141 sqft 3-bed/2-bath unit and (1) 716 sqft 2-bed/2-bath unit. After constructing the ADUs and factoring in construction costs, the property is projected to operate at a 7.34% cap rate as an 8-unit and 8.65% cap rate as a 10-unit. With its prime location and non-rent controlled status, this property presents an excellent opportunity for local investors seeking a low-maintenance, like-new building with significant value-add potential through RTI plans and the possibility of adding up to 4 ADUs.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER sq ft |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per sq ft | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per sq ft | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
PROPERTY FACTS
| Price | £1,750,303 | Apartment Style | Low-Rise |
| Price Per Unit | £291,717 | Costar Property Class | C |
| Sale Type | Investment | Total Plot Size | 0.16 ac |
| Yield | 5.30% | Property Size | 4,024 sq ft |
| Gross Rent Multiplier | 12.37 | No. Floors | 2 |
| No. Units | 6 | Year Built | 1981 |
| Property Type | Build-to-Rent | Parking Allocation | 1.74/1,000 sq ft |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Use Class | LARD1.5 | ||
| Price | £1,750,303 |
| Price Per Unit | £291,717 |
| Sale Type | Investment |
| Yield | 5.30% |
| Gross Rent Multiplier | 12.37 |
| No. Units | 6 |
| Property Type | Build-to-Rent |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Costar Property Class | C |
| Total Plot Size | 0.16 ac |
| Property Size | 4,024 sq ft |
| No. Floors | 2 |
| Year Built | 1981 |
| Parking Allocation | 1.74/1,000 sq ft |
| Opportunity Zone |
Yes |
| Use Class | LARD1.5 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Washer/Dryer
- Ceiling Fans
- Eat-in Kitchen
- Kitchen
- Stainless Steel Appliances
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT PCM | sq ft |
|---|---|---|---|
| 1+1 | 5 | £1,943 | 650 |
| 2+1 | 1 | £2,234 | 774 |
Walk Score®
Excellent pedestrian access (92)
Bike Score®
Good for cycling (72)
PROPERTY TAXES
| Parcel Number | 5539-020-032 | Improvements Assessment | £289,936 (2025) |
| Land Assessment | £766,806 (2025) | Total Assessment | £1,056,742 (2025) |
PROPERTY TAXES
Parcel Number
5539-020-032
Land Assessment
£766,806 (2025)
Improvements Assessment
£289,936 (2025)
Total Assessment
£1,056,742 (2025)
1 of 24
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
4071 Melrose Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

