• Broker Jonathan Taksa 4246728220

NOW PRICED TO SELL: NO RENT CONTROL IN WEHO 8815 Cynthia St 21 Unit Apartment Building $11,250,000 ($535,714/Unit) West Hollywood, CA 90069

View Photo

INVESTMENT HIGHLIGHTS

  • NOW PRICED TO SELL: Premier West Hollywood location
  • Huge rental upside
  • Approx. $829,000 spent on apartment renovations and Approx. $81,000 spent on common area renovations
  • EXEMPT from City rent control (AB 1482 applies)
  • Courtyard building with fountain
  • Excellent candidate for condominium conversion

EXECUTIVE SUMMARY

NOW PRICED TO SELL - HUGE PRICE REDUCTION: 8815 Cynthia Street is a prestigious opportunity to acquire a property in one of the best rental locations in prime West Hollywood. Built in 1989, the property is NOT subject to the city of West Hollywood’s rent control (AB 1482 does apply). 4 of the units are subject to lower income covenants. The beautiful courtyard property boasts an ideal unit mix consisting of all 19 two-bedroom two bath units and 2 one-bedroom one bath units. Each of the units is extremely spacious, has a terrific floor plan, and offers an abundance of natural light. Units feature upgraded and luxurious amenities including stainless steel appliances, quartz or granite countertops, fireplaces, vinyl or laminate flooring, spacious kitchens/bedrooms/bathrooms, large balconies/patios, individual water heaters, and central heat and air conditioning. Other property features include secure entry, copper plumbing, 18 camera video system, and gated subterranean parking (an incredible 47 parking spaces for 21 units). 8815 Cynthia Street is regarded as
a “Walker’s Paradise” as it features an incredible Walk Score of 92. With such an abundance of parking and an ideal unit mix, the property is well positioned for an investor looking for a condominium conversion project. This rare offering presents an astute investor with the unique opportunity to capitalize on higher market rents and to acquire a premier asset in one of the best
rental locations in all of Los Angeles.

FINANCIAL SUMMARY (PRO FORMA - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $752,931 $31.80
Other Income $5,028 $0.21
Vacancy Loss $22,588 $0.95
Effective Gross Income $735,371 $31.06
Taxes - -
Operating Expenses - -
Total Expenses $252,750 $10.68
Net Operating Income $482,621 $20.39

FINANCIAL SUMMARY (PRO FORMA - 2024)

Gross Rental Income
Annual $752,931
Annual Per SF $31.80
Other Income
Annual $5,028
Annual Per SF $0.21
Vacancy Loss
Annual $22,588
Annual Per SF $0.95
Effective Gross Income
Annual $735,371
Annual Per SF $31.06
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $252,750
Annual Per SF $10.68
Net Operating Income
Annual $482,621
Annual Per SF $20.39

PROPERTY FACTS

Price $11,250,000 Building Class B
Price Per Unit $535,714 Lot Size 0.41 AC
Sale Type Investment Building Size 23,675 SF
No. Units 21 Average Occupancy 100%
Property Type Multifamily No. Stories 3
Property Subtype Apartment Year Built 1989
Apartment Style Low-Rise Parking Ratio 1.99/1,000 SF
Zoning LCR4*
Price $11,250,000
Price Per Unit $535,714
Sale Type Investment
No. Units 21
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class B
Lot Size 0.41 AC
Building Size 23,675 SF
Average Occupancy 100%
No. Stories 3
Year Built 1989
Parking Ratio 1.99/1,000 SF
Zoning LCR4*

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Microwave
  • Storage Space
  • Heating
  • Kitchen
  • Granite Countertops
  • Hardwood Floors
  • Oven
  • Range

SITE AMENITIES

  • Controlled Access
  • Laundry Facilities
  • Gated
  • Pet Play Area
  • Storage Space

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+2 19 $2,579 1,150
1+1 2 $3,270 750
Walk Score®
Walker's Paradise (90)

PROPERTY TAXES

Parcel Number 4339-013-028 Improvements Assessment $4,462,075
Land Assessment $11,155,189 Total Assessment $15,617,264

PROPERTY TAXES

Parcel Number
4339-013-028
Land Assessment
$11,155,189
Improvements Assessment
$4,462,075
Total Assessment
$15,617,264

MAP

ADDITIONAL PHOTOS

View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Building Photo
View Photo Interior Photo
View Photo Interior Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Building Photo
View Photo Plat Map
  • Listing ID: 32707421

  • Date on Market: 8/6/2024

  • Last Updated: 4/17/2025

  • Address: 8815 Cynthia St, West Hollywood, CA 90069