• Broker Rob Renshaw 3107760564

REDUCED! 5.76% In-Place Cap, $195K a door! 8523 Etiwanda Ave 48 Unit Apartment Building $9,400,000 ($195,833/Unit) 5.76% Cap Rate Northridge, CA 91325

View Photo

INVESTMENT HIGHLIGHTS

  • 48 units on over 1.1 acres of land
  • Amenities include secure entry. pool, gym, laundry room and pet run
  • Soft story retrofit complete
  • 65% 2-Bedroom Units in Prime Northridge
  • Covered parking for 47 cars

EXECUTIVE SUMMARY

PRICE REDUCED! 5.76% IN-PLACE CAP. $195K PER DOOR FOR MOSTLY 2-BED UNITS NEAR CSUN! Rob Renshaw of RE/MAX Commercial & Investment Realty is pleased to present the opportunity to purchase a stable, professionally managed 48-unit multifamily asset in the heart of the San Fernando Valley with significant future upside potential.
Casa Etiwanda is located at 8523 Etiwanda Avenue in Northridge, CA about 25 miles northwest of downtown Los Angeles. This suburban neighborhood has a population of nearly 62,000 with a strong employment base that creates consistent demand for quality rental housing. Casa Etiwanda offers studio, 1-bedroom, and 2-bedroom layouts providing plenty of options for a wide range of renters. The (31) 2-bedroom, 1-bathroom units, (16) 1-bedroom, 1-bathroom units, and (1) studio unit contain features such as laminate flooring, granite counters, window/wall-mounted HVAC, and dishwashers. The property also has on-site parking for 47 vehicles as well as laundry facilities, a barbeque area, a gym, and a swimming pool. The soft story retrofit has recently been completed.
Spread across 1.1 acres, Casa Etiwanda provides tenants with plenty of green space and mature landscaping. All areas of the property including the main building, rear building, and parking lots are secured and accessible only to tenants. Guests are provided access via a central intercom system that rings tenants directly from the front entrance.
As an investment opportunity, Casa Etiwanda provides buyers with a stable asset that can be easily financed. Furthermore, implementing a comprehensive renovation and reposition strategy for the property offers significant long-term growth potential.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $957,864 $25.05
Other Income $14,922 $0.39
Vacancy Loss $28,736 $0.75
Effective Gross Income $944,050 $24.69
Taxes $112,743 $2.95
Operating Expenses $290,010 $7.59
Total Expenses $402,753 $10.53
Net Operating Income $541,297 $14.16

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $957,864
Annual Per SF $25.05
Other Income
Annual $14,922
Annual Per SF $0.39
Vacancy Loss
Annual $28,736
Annual Per SF $0.75
Effective Gross Income
Annual $944,050
Annual Per SF $24.69
Taxes
Annual $112,743
Annual Per SF $2.95
Operating Expenses
Annual $290,010
Annual Per SF $7.59
Total Expenses
Annual $402,753
Annual Per SF $10.53
Net Operating Income
Annual $541,297
Annual Per SF $14.16

PROPERTY FACTS

Price $9,400,000 Apartment Style Low-Rise
Price Per Unit $195,833 Building Class C
Sale Type Investment Lot Size 1.12 AC
Cap Rate 5.76% Building Size 38,234 SF
Gross Rent Multiplier 9.81 Average Occupancy 98%
No. Units 48 No. Stories 2
Property Type Multifamily Year Built/Renovated 1964/1995
Property Subtype Apartment Parking Ratio 1.29/1,000 SF
Zoning R3-1 - Buyer to Verify Zoning & Density
Price $9,400,000
Price Per Unit $195,833
Sale Type Investment
Cap Rate 5.76%
Gross Rent Multiplier 9.81
No. Units 48
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 1.12 AC
Building Size 38,234 SF
Average Occupancy 98%
No. Stories 2
Year Built/Renovated 1964/1995
Parking Ratio 1.29/1,000 SF
Zoning R3-1 - Buyer to Verify Zoning & Density

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating
  • Ceiling Fans
  • Kitchen
  • Granite Countertops
  • Range

SITE AMENITIES

  • Controlled Access
  • Fitness Center
  • Laundry Facilities
  • Pool
  • Gated
  • Grill

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 1 - 500
1+1 16 - 650
2+1 31 - 875
Walk Score®
Very Walkable (73)

PROPERTY TAXES

Parcel Number 2786-007-014 Total Assessment $7,791,686
Land Assessment $3,681,112 Annual Taxes $112,743 ($2.95/SF)
Improvements Assessment $4,110,574 Tax Year 2024

PROPERTY TAXES

Parcel Number
2786-007-014
Land Assessment
$3,681,112
Improvements Assessment
$4,110,574
Total Assessment
$7,791,686
Annual Taxes
$112,743 ($2.95/SF)
Tax Year
2024

MAP

ADDITIONAL PHOTOS

View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
  • Listing ID: 34704581

  • Date on Market: 2/3/2025

  • Last Updated: 5/8/2025

  • Address: 8523 Etiwanda Ave, Northridge, CA 91325