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.
33806587
33806610

1117 S Spaulding Ave, Los Angeles, CA 90019

CS
CA 02035763
Lyon Stahl Investment Real Estate
Listed by Lyon Stahl Investment Real Estate
$2,400,000
2 days on market
Updated 2 days ago

1117 S Spaulding Ave

Details
APN 5086-026-015
Property Type Multifamily
Sub Type Apartment Building
Square Footage 9,132
Units 12
Cap Rate 4.48%
NOI $107,559
Tenancy Multi
Pro-Forma Cap Rate 11.08%
Pro-Forma NOI $265,919
Price per SqFt $263
Year Built 1959
Buildings 1
Lot Size (SqFt) 8,559
Zoning LAR3
Investment Type Value Add

Multifamily | 12 Units | $200,000/unit

Marketing description

1117 S Spaulding Ave presents the opportunity to acquire a 12-unit apartment building in the heart of Mid-Wilshire, just minutes from Fairfax, Miracle Mile, Beverly Grove, Pico-Robertson, and Museum Row. The property sits on an 8,559 SF LAR3-zoned lot and features 9,132 SF of improvements with a strong unit mix of (1)3+1 and (11)1+1 units.

The location is one of the strongest parts of the story. Tenants are minutes from The Grove, Farmers Market, LACMA, the Academy Museum, Beverly Center, Cedars-Sinai, and the Wilshire/Fairfax Metro D Line station. Metro's D Line extension now connects Miracle Mile to Koreatown and Downtown LA, while LACMA's new David Geffen Galleries recently opened nearby, adding another major demand driver to the area.

The property also offers substantial rental upside, with current rents totaling $17,658/month compared to projected market rents of $32,000/month. This represents more than $172,000 in projected annual rental upside and a path to increase NOI from approximately $107,559 to $265,919 once rents are brought closer to market.

At $2,400,000, the asset is priced at $200,000 per unit and approximately $263/SF, below the nearby sales comp averages shown in the OM. With a central Mid-Wilshire location, meaningful income upside, and an attractive basis in a high-barrier-to-entry rental market, 1117 S Spaulding Ave offers investors a clear value-add opportunity in one of Los Angeles' most desirable infill submarkets.

Investment highlights

  • Priced at Just $200,000 Per Unit and Approximately $263/SF
  • 81% Rental Upside with Potential 11.08% Pro Forma CAP Rate
  • Current GRM 11.26, 6.23 Pro Forma GRM
  • Large 8,559 SF LAR3-Zoned Lot in a High Barrier-to-Entry Rental Market
  • Prime Mid-Wilshire Location Minutes from The Grove, Miracle Mile, LACMA, Beverly Grove, and the Wilshire/Fairfax Metro Station

Listing Contacts

CS
CA 02035763
Lyon Stahl Investment Real Estate
Listed by Lyon Stahl Investment Real Estate

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
$107,559.00
$8,963.25/mo

Valuation Metrics

0
DSCR
4.48%
Cap Rate
4.48%
ROI

Map

Zoning

Intelligence Badge
R3-1-O ResidentialMulti FamilyMultiple Residential Oil Drilling
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 676 uses
View all 676 uses
Last updated May 8, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All
*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