thank you
Your email has been sent!
923-933 Venice Blvd
15 Unit Apartment Building $5,600,000 USD ($373,333 USD/Unit) 3.81% Cap Rate Venice, CA 90291
Investment Highlights
- Classic 1920's Architectural Venice Apartment Building
- Great location a few blocks from Abbot Kinney and Venice Beach
- Zoning C2/R4 TOC TIER 3 (Max 33 units)
- Adjacent to an 8-unit building for sale from the same owner
- Additional passive income from billboard lease of $4,400/month
Executive Summary
923-933 Venice Boulevard in Venice, CA, is a classic 1920s architectural apartment building. This property, located just a few blocks from Abbot Kinney and Venice Beach, offers an excellent location. It is adjacent to an 8-unit building also for sale by the same owner. The property provides additional passive income from a billboard lease, generating $4,400 per month. The zoning is C2/R4 TOC Tier 3, allowing for a maximum of 33 units.
Financial Summary (Actual - 2024) |
Annual (USD) | Annual Per SF (USD) |
---|---|---|
Gross Rental Income | $315,928 | $28.01 |
Other Income | $52,917 | $4.69 |
Vacancy Loss | $6,319 | $0.56 |
Effective Gross Income | $362,526 | $32.14 |
Taxes | $67,144 | $5.95 |
Operating Expenses | $82,210 | $7.29 |
Total Expenses | $149,354 | $13.24 |
Net Operating Income | $213,172 | $18.90 |
Financial Summary (Actual - 2024)
Gross Rental Income (USD) | |
---|---|
Annual | $315,928 |
Annual Per SF | $28.01 |
Other Income (USD) | |
---|---|
Annual | $52,917 |
Annual Per SF | $4.69 |
Vacancy Loss (USD) | |
---|---|
Annual | $6,319 |
Annual Per SF | $0.56 |
Effective Gross Income (USD) | |
---|---|
Annual | $362,526 |
Annual Per SF | $32.14 |
Taxes (USD) | |
---|---|
Annual | $67,144 |
Annual Per SF | $5.95 |
Operating Expenses (USD) | |
---|---|
Annual | $82,210 |
Annual Per SF | $7.29 |
Total Expenses (USD) | |
---|---|
Annual | $149,354 |
Annual Per SF | $13.24 |
Net Operating Income (USD) | |
---|---|
Annual | $213,172 |
Annual Per SF | $18.90 |
Property Facts
Price | $5,600,000 USD | Apartment Style | Low Rise |
Price Per Unit | $373,333 USD | Building Class | C |
Sale Type | Investment | Lot Size | 0.18 AC |
Cap Rate | 3.81% | Building Size | 11,278 SF |
Gross Rent Multiplier | 15.18 | Average Occupancy | 100% |
No. Units | 15 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1925 |
Property Subtype | Apartment | Parking Ratio | 0.27/1,000 SF |
Price | $5,600,000 USD |
Price Per Unit | $373,333 USD |
Sale Type | Investment |
Cap Rate | 3.81% |
Gross Rent Multiplier | 15.18 |
No. Units | 15 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low Rise |
Building Class | C |
Lot Size | 0.18 AC |
Building Size | 11,278 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1925 |
Parking Ratio | 0.27/1,000 SF |
Unit Amenities
- Heating
- Kitchen
- Range
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
Studios | 3 | $1,686 USD | - |
1+1 | 10 | $1,717 USD | - |
2+1 | 2 | $1,905 USD | - |
Walk Score ®
Walker's Paradise (92)
Bike Score ®
Very Bikeable (87)
PROPERTY TAXES
Parcel Number | 4241-035-008 | Total Assessment | $1,448,318 USD |
Land Assessment | $1,022,347 USD | Annual Taxes | $67,144 USD ($5.95 USD/SF) |
Improvements Assessment | $425,971 USD | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
4241-035-008
Land Assessment
$1,022,347 USD
Improvements Assessment
$425,971 USD
Total Assessment
$1,448,318 USD
Annual Taxes
$67,144 USD ($5.95 USD/SF)
Tax Year
2024
zoning
Zoning Code | C2, Los Angeles |
C2, Los Angeles |
1 of 34
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
923-933 Venice Blvd
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.