10786 Missouri Avenue
10786 Missouri Avenue
Description
Until Feb 1. 2027. The loan amount is around $1.8M. Very rare to find an asset like this in Westwood, one of the
most desired pocket of Los Angeles. You will not find a
better price/unit or price/sf in the area.
10786 Missouri Ave is a 8 unit trophy asset located in an
A+ area. The subject property is priced at $537k/unit and
still has room to improve the income. Once rented for
market, 10786 Missouri Ave will operate at a 5.46% CAP
and 13.05 GRM....Assumable Financing Available! 3.65% Interest Rate Fixed
Until Feb 1. 2027. The loan amount is around $1.8M. Very rare to find an asset like this in Westwood, one of the
most desired pocket of Los Angeles. You will not find a
better price/unit or price/sf in the area.
10786 Missouri Ave is a 8 unit trophy asset located in an
A+ area. The subject property is priced at $537k/unit and
still has room to improve the income. Once rented for
market, 10786 Missouri Ave will operate at a 5.46% CAP
and 13.05 GRM. This is the ideal asset for any investor
looking for cash-flow and appreciation in one of the
nicest neighborhoods in Los Angeles.
10786 Missouri Ave is comprised of (1) 3Bed+2Bath (2)
2Bed+2Bath, and (5) 1Bed+1Bath units. Two units will be
delivered vacant. Due to its location, the subject property
demands high rents, beneficial to any new buyer. There
are 5 tandem parking spots, as well as 2 parking spaces
in the rear. Located just minutes away from many shops, restaurants
and other entertainment- this is a renter's dream! With a
89 walk score, this property is considered a walker's
paradise.
- Listed by Cameron Samimi • DRE #02035763 • Brokerage DRE #01972083 • Lyon Stahl Investment Real Estate, Inc. • 310-259-7556
- Listed by Olga Wright • DRE #01315042 • Brokerage DRE #01972083 • Lyon Stahl Investment Real Estate, Inc.
Property Details for 10786 Missouri Avenue
Location
Property Details for 10786 Missouri Avenue
| Status | Active |
|---|---|
| MLS # | SB23162139 |
| Days on Market | 205 |
| Taxes | - |
| HOA Fees | - |
| Condo/Co-op Fees | - |
| Compass Type | Multi Family |
| MLS Type | Residential Income |
| Year Built | 1963 |
| County | Los Angeles County |
Location
Building Information for 10786 Missouri Avenue
Payment Calculator
$23,467 per month
30 year fixed, 7.25% Interest
$23,467
—
$0
Property Information for 10786 Missouri Avenue
- Gross Income: $264,516
- Gross Scheduled Income: $264,516
- Vacancy Allowance Rate: 3
- Net Operating Income: $171,983
- Gross Multiplier: 16.26
- Cap Rate: 4.0
- Operating Expense: $84,598
- Fuel Expense: $0
- Electric Expense: $0
- Insurance Expense: $0
- Professional Management Expense: $0
- Trash Expense: $0
- Water Sewer Expense: $0
- Total Expenses: $84,598
- Tax Block: 64
- Tax Tract Number: 5609
- Tax Census Tract: 2672.02
- CFD/Mello-Roos Fee: $0
- Tax Lot: 1
- Community Features: Urban
- Laundry: Yes
- Laundry Features: Inside
- Entry Location: Front
- Pool Features: None
- Pool Description: None
- Pool: N/K
- Lot Features: 0-1 Unit/Acre
- Number Of Units: 8
- Land Lease: No
- Land Lease Type: Fee
- Levels: Two
- Water: Public
- Sewer: Public Sewer
- Water Source: Public
- Garage Spaces: 0
- Parking Garage Spaces: 0
- Carport Spaces: 0
- Unit Type Units Total: 1
- Unit Type Beds Total: 1
- Unit Type Baths Total: 1
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $2,150
- Unit Type Total Rent: $2,150
- Unit Type Pro Forma: 2750
- Unit Type Type: 1
- Unit Type Units Total: 1
- Unit Type Beds Total: 1
- Unit Type Baths Total: 1
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $2,250
- Unit Type Total Rent: $2,250
- Unit Type Pro Forma: 2800
- Unit Type Type: 2
- Unit Type Units Total: 1
- Unit Type Beds Total: 1
- Unit Type Baths Total: 1
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $1,872
- Unit Type Total Rent: $1,872
- Unit Type Pro Forma: 2800
- Unit Type Type: 3
- Unit Type Units Total: 1
- Unit Type Beds Total: 3
- Unit Type Baths Total: 2
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $3,800
- Unit Type Total Rent: $3,800
- Unit Type Pro Forma: 5500
- Unit Type Type: 4
- Unit Type Units Total: 1
- Unit Type Beds Total: 2
- Unit Type Baths Total: 2
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $2,800
- Unit Type Total Rent: $2,800
- Unit Type Pro Forma: 3700
- Unit Type Type: 5
- Unit Type Units Total: 1
- Unit Type Beds Total: 1
- Unit Type Baths Total: 1
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $2,500
- Unit Type Total Rent: $2,500
- Unit Type Pro Forma: 2750
- Unit Type Type: 6
- Unit Type Units Total: 1
- Unit Type Beds Total: 1
- Unit Type Baths Total: 1
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $2,271
- Unit Type Total Rent: $2,271
- Unit Type Pro Forma: 2750
- Unit Type Type: 7
- Unit Type Units Total: 1
- Unit Type Beds Total: 2
- Unit Type Baths Total: 2
- Unit Type Furnished: Unfurnished
- Unit Type Garage Spaces: 0
- Unit Type Actual Rent: $4,200
- Unit Type Total Rent: $4,200
- Unit Type Pro Forma: 4200
- Unit Type Type: 8
- Rent Controlled: Yes
- Number Of Buildings: 1
- Number Of Separate Electric Meters: 8
- Number Of Separate Gas Meters: 8
- Number Of Separate Water Meters: 1
Property History for 10786 Missouri Avenue
| Date | Event & Source | Price | Appreciation |
|---|
| Date | Event & Source | Price |
|---|
For completeness, Compass often displays two records for one sale: the MLS record and the public record.
Schools near 10786 Missouri Avenue
Rating | School | Type | Grades | Distance |
|---|---|---|---|---|
| Charter - | K to 5 | |||
| Public - | 6 to 8 | |||
| Charter - | 6 to 8 | |||
| Charter - | 9 to 12 |
Rating | School | Distance |
|---|---|---|
Westwood Charter Elementary School CharterK to 5 | ||
Daniel Webster Middle School Public6 to 8 | ||
Emerson Community Charter School Charter6 to 8 | ||
University Senior High School Charter Charter9 to 12 |
School ratings and boundaries are provided by GreatSchools.org and Pitney Bowes. This information should only be used as a reference. Proximity or boundaries shown here are not a guarantee of enrollment. Please reach out to schools directly to verify all information and enrollment eligibility.
Similar Homes
Similar Sold Homes
Homes for Sale near Westwood
Neighborhoods
Cities
No guarantee, warranty or representation of any kind is made regarding the completeness or accuracy of descriptions or measurements (including square footage measurements and property condition), such should be independently verified, and Compass expressly disclaims any liability in connection therewith. Photos may be virtually staged or digitally enhanced and may not reflect actual property conditions. No financial or legal advice provided. Equal Housing Opportunity.
Listing Courtesy of Lyon Stahl Investment Real Estate, Inc., Cameron Samimi, DRE #02035763; Lyon Stahl Investment Real Estate, Inc., Olga Wright, DRE #01315042
Based on information from one of the following Multiple Listing Services: CRMLS, CLAW, I-Tech, ROWMLS, GPSMLS, SDMLS, VCRDS/PFAR, Idyllwild Association of Realtors, Ojai Valley Board of REALTORS and/or AVMLS. Information being provided is for the visitor’s personal, noncommercial use and may not be used for any purpose other than to identify prospective properties visitor may be interested in purchasing. The data contained herein is copyrighted by CRMLS, CLAW, I-Tech, ROWMLS, GPSMLS, SDMLS, VCRDS/PFAR, Idyllwild Association of Realtors, Ojai Valley Board of REALTORS and/or AVMLS is protected by all applicable copyright laws. Any dissemination of this information is in violation of copyright laws and is strictly prohibited. Property information referenced on this web site comes from the Internet Data Exchange (IDX) program of the MLS. This web site may reference real estate listing(s) held by a brokerage firm other than the broker and/or agent who owns this web site. For the avoidance of doubt, the accuracy of all information, regardless of source, is deemed reliable but not guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals.