www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
25461311
25461305

921-923 Manzanita St, Los Angeles, CA 90029

CP
CA 01350268
KW Partner San Diego
Listed by KW Partner San Diego
$2,400,000
320 days on market
Updated 26 days ago

RTI 27-Unit | Assisted Living Development | Silver Lake

Details
APN 5427-003-008
Property Type Senior Living
Square Footage 13,673
Net Rentable (SqFt) 9,284
Units 27
Beds 27
Cap Rate 18.00%
Pro-Forma Cap Rate 18.00%
Pro-Forma NOI $1,310,136
Broker Co-Op Yes
Class A
Buildings 1
Stories 5
Lot Size (SqFt) 7,313
Zoning R-3
Investment Type Redevelopment
Ownership Fee Simple

Shovel-Ready Silver Lake RCFE Development | RTI Permits Approved | Cash Flow + Entitlements

Marketing description

Silver Lake, Los Angeles: RTI 27-Unit Assisted Living Development Site

KW Commercial and My ALF Consultant are pleased to present a shovel-ready development opportunity at 921-923 Manzanita St. This Silver Lake property comes with fully-approved, Ready-to-Issue (RTI) permits for a 27-unit, five-story Assisted Living Facility (ALF). The development can be expanded to 51+ units by combining this property with the Seller’s adjoining property on Hoover St (27 units from Manzanita property and 24 units from Hoover St property which is currently entitled for multifamily but can be rezoned in 3-4 months). It represents an ideal project for developers, operators, or investors looking to meet the growing demand for luxury senior housing in Los Angeles, made even more attractive by significant in-place income and a seller-managed turnkey construction agreement.

The thoughtful design creates a boutique atmosphere that is both stylish and functional. The approved plans feature 27 oversized resident suites, ranging from 310 to 380 square feet, each with a private bathroom. The generous unit sizes provide the future operator with significant flexibility in determining final occupancy counts, with the potential to offer double occupancy configurations subject to state licensing requirements and the buyer's operational model. To foster an intimate, high-end environment, floors two through five are designed with only six units per floor and include generous community spaces such as a living room, dining area, and kitchen. Approved plans also incorporate an elevator, private patios, ADA-compliant parking, and a landscaped garden courtyard to enhance resident comfort and accessibility.

Positioned on the border of coveted Silver Lake and surrounded by the vibrant communities of East Hollywood and Los Feliz, the location offers unparalleled convenience and long-term value. This prime siting provides future residents with immediate access to premier medical facilities, including Kaiser Permanente Los Angeles Medical Center and Hollywood Presbyterian Medical Center, which are just minutes away.

The offering consists of a 7,313 SF, R-3 zoned lot that includes a well-maintained duplex, which can be delivered vacant or with the tenant in place at closing based on the buyer's preference. If the buyer chooses to keep the tenant, the property generates approximately $96,000 in gross annual income ($72,000 NOI) to help offset carrying costs. This offering is structured as a turnkey development, providing a streamlined path to completion. A comprehensive construction contract, with an estimated $5 million construction budget and a 14-month build timeline, will be fully negotiated and executed by both parties prior to the close of escrow. Post-closing, the seller, a licensed contractor, will then manage and execute the construction of the facility. This structure is also an excellent candidate for SBA 504 financing, allowing a future operator to enter the market with a manageable down payment.

Investment highlights

Silver Lake, Los Angeles: RTI 27-Unit Assisted Living Development Site

  • RTI Permits Approved: Fully entitled and ready-to-issue permits for a five-story, 27-bed RCFE — no discretionary approvals required. Grading sign-off expected within weeks.

  • Project Expandable to 51+ Units: By combining this property with Seller’s adjoining property on Hoover Street, the project can be expanded. Hoover Street property currently entitled for multifamily so 3-4 months needed to rezone for assisted living/RCFE use.

  • Shovel-Ready Timeline: Seller estimates construction can begin within 6 weeks of closing, with a 14-month build timeline and $5M construction cost.

  • Cash-Flowing Asset During Pre-Development: Existing 2,297 SF duplex generates $96K annual gross income ($72K NOI), offering income while permits and financing are finalized.

  • Prime Silver Lake Location: High-demand infill market near East Hollywood and Los Feliz, with walkable access to transit, amenities, and hospitals — ideal for private-pay RCFE.

  • Limited Local Competition: Scarcity of new boutique assisted living developments in the immediate trade area creates long-term operating and leasing advantage.

  • Spacious Luxury Unit Design: 27 private suites (310–380 SF) each with a private bathroom; only six units per floor with shared kitchen, living, dining, and patio areas to support a concierge-level care model.

  • Flexible Unit Count Expansion: Entitled for 27 units but can be reconfigured for 31–33 residents by converting community spaces, boosting operational revenue.

  • SBA 504 Loan Eligible: Qualified operators may secure financing with 15–20% down, allowing lower equity requirements and increased returns.

  • Proximity to Major Healthcare Providers: Less than 3 miles to Kaiser Permanente, Hollywood Presbyterian Medical Center, and Children’s Hospital Los Angeles — strong medical referral network.

  • Low-Density Boutique Footprint: R-3 zoning allows higher FAR, but current design prioritizes quality over density, catering to premium senior living clientele.

  • Optional Build-to-Suit Structure: Seller, a licensed contractor, can deliver turnkey construction or hand over full RTI plans for buyer-led development.

  • Fully Connected Utilities and ADA Infrastructure: Project includes elevator access, ADA-compliant parking, public water/sewer hookups, and landscaping plans.

Listing Contacts

CP
CA 01350268
KW Partner San Diego
Listed by KW Partner San Diego

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Christopher Parrino
License
01350268
Brokerage
KW Commercial
Brokerage Phone
(619) 469-0700
Title
Commercial Real Estate Advisor
Brokerage Address
7777 Alvarado Road
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591