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.
29095246
31134653

2 Locations

MF
CA CA 01487954
Lucrum Real Estate Group
RR
CA 01402283, 01402283
Lucrum Real Estate Group
Listed by Lucrum Real Estate Group
$2,375,000
153 days on market
Updated 6 days ago

6.71% Cap Rate | 75% LTV | 5.93% Cash-on-Cash | Charming

Details
APN 5155-030-012 & 011
Property Type Multifamily
Sub Type Apartment Building
Square Footage 11,430
Units 14
Cap Rate 6.71%
NOI $159,265
Occupancy 100%
Pro-Forma Cap Rate 9.12%
Pro-Forma NOI $216,648
Price per SqFt $208
Broker Co-Op Yes
Class C
Year Built 1924 & 1922
Buildings 2
Stories 2
Lot Size (SqFt) 12,804
Zoning LAR3
Parking Spaces 8 spaces
Parking Per SqFt 0.70

2 Adjacent APNs | Spacious Floorplans | RUBS in place | Value-Added w/ ±21% Rental Upside

Marketing description

Lucrum Real Estate Group is pleased to present Villa Coronado, a charming and well-maintained multifamily investment opportunity located at 534 & 542 S. Coronado Street in the Westlake District of Los Angeles. This 14-unit garden-style apartment community consists of two separate buildings situated on individual APNs, offering architectural character, operational flexibility, and long-term investment appeal.

Villa Cornado appeals to a broad investor audience due to its highly attractive value metrics, strong cash-on-cash return, attractive leverage & loan options, RUBS program off-setting water cost, spacious units, and ±21% rental upside potential.

Set within a quiet, tree-lined residential street, Villa Coronado reflects the classic architectural charm found throughout historic Los Angeles. Mature landscaping, tranquil garden pathways, and Zen-like seating areas create a calm and private living environment that enhances tenant satisfaction and supports long-term occupancy—positioning the property as a differentiated asset in a high-demand rental market.

Constructed in 1922 and 1924, the two wood-frame buildings feature flat roofs and smooth stucco exteriors characteristic of early Los Angeles design. The property offers approximately ±11,430 square feet of rentable living area across two parcels totaling ±12,804 square feet. Zoned LAR3, the site provides flexibility for a long-term hold strategy with potential future redevelopment considerations.

Unit Mix

  • (2) Studio + One Bath
  • (10) One-Bedroom + One Bath
  • (1) Two-Bedroom + One Bath
  • (1) Two-Bedroom + Den + One Bath

The spacious units blend vintage character with functional modern living. Open floor plans, high ceilings, and abundant natural light highlight original architectural details such as crown molding and hardwood-style flooring. Select units feature individual hot water heaters and in-unit washer/dryer hookups, amenities that enhance tenant retention and support future rental upside. Several units also benefit from dual entry points, a rare feature that adds flexibility and appeal.

Gated parking is accessed from Ocean View Avenue and includes four surface spaces and four enclosed garages, providing practical parking and storage solutions in a dense urban setting.

Villa Coronado has been maintained to ownership standards and has undergone recent improvements, while still offering meaningful value-add potential through targeted interior and exterior enhancements. Strong in-place income, RUBS implementation, and consistent rental demand in the Westlake submarket position the property for both immediate cash flow stability and long-term appreciation.

The Westlake District, located just west of Downtown Los Angeles, has become a growing focal point for redevelopment and investor activity. With over 1,000 apartment units currently under construction, the neighborhood continues to attract capital due to its proximity to Downtown, Koreatown, and Hollywood.

Westlake’s rich cultural fabric reflects a vibrant Hispanic and Central American influence, visible through local markets, restaurants, and community events. Over the past year, Westlake rental rates have outperformed many Los Angeles submarkets, with average asking rents of approximately $1,560 per month—30% to 35% below the citywide average—making it one of the most affordable yet rapidly appreciating urban neighborhoods in the city.

The area features a diverse mix of historic, mid-century, and modern residential architecture. MacArthur Park anchors the neighborhood, offering green space, public programming, and live performances at the Levitt Pavilion. Alvarado Street and Wilshire Boulevard serve as key commercial corridors, while robust transit options—including Metro rail and bus lines—provide excellent connectivity throughout the region.

Investment highlights

  • Individually metered for gas and electricity
  • Select units with individual hot water heaters & in-unit laundry hookups
  • Gated onsite parking, including enclosed garages, possible ADU’s
  • Two separate APNs providing operational and future flexibility
  • RUBS income in place to minimize water & sewer utility cost
  • 6.71% cap rate & 8.09× gross at asking & priced below replacement cost
  • Pride of ownership with ±21% rental upside potential
  • Attractive loan options w/ appealing leverage & interest rate quotes
  • Spacious floor plans and high ceilings blending vintage architecture with modern updates
  • Lush, serene garden setting offering a private urban, Zen-like atmosphere
  • Adjacent to Koreatown
  • Quiet, tree-lined street
  • Central Los Angeles location near major cultural and employment centers
  • Approximately 1.5 miles from Downtown Los Angeles and L.A. Live
  • Walkable to retail, dining, transit, and neighborhood amenities
  • 91 Walk Score with direct access to Westlake/MacArthur Park Metro Station
  • Convenient access to the 101, 110, and 10 freeways

Listing Contacts

MF
CA CA 01487954
Lucrum Real Estate Group
RR
CA 01402283, 01402283
Lucrum Real Estate Group
Listed by Lucrum Real Estate Group

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
$159,265.00
$13,272.08/mo

Valuation Metrics

0
DSCR
6.71%
Cap Rate
6.71%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Matt Freedman
License
CA 01487954
*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