8 Unit Los Feliz Investment Property

OFFERING MEMORANDUM

3827 EVans st, 90027

Andrew Maleski | Broker 4242 Sunset Blvd, Suite 5 ACM PROPERTIES Los Angeles, 90029 P:323-662-2772 C: 213-422-2944 www.acmproperties.com 2 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944 MARKETING PACKAGE TABLE OF CONTENTS

3827 Evans St, Los Angeles 90027 LOCATION OVERVIEW

Area Highlights Los Feliz Attractions This marketing package has been prepared to provide unverified information Location Overview to interested parties, and to introduce the property to potential buyers. PROPERTY SUMMARY All information contained in this brochure has been from what we believe Property Highlights reliable sources, however Listing Broker has not verified information contained Property Details herein and makes no warranty or representation regarding accuracy Aerial Photo or completeness of the information provided. Parcel Map Photos All interested parties are advised and encouraged to independently verify all the information provided herein. FINANCIAL SUMMARY

For additional information please contact Financial Overview Rent Roll Andrew Maleski BRE#00891944 Loan Quote 4242 Sunset Blvd, Suite 5 Los Angeles, California 90029 MARKET OVERVIEW

Email : [email protected] Sales Comparables Website : www.acmproperties.com Rent Comparables P: 323-662-2772 F: 323-662-2751 C: 213-422-2944

3 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

LOCATION OVERVIEW

3827 Evans St,

Los Angeles 90027

Los Feliz is a relaxed hillside enclave that draws both established and up-and-coming creative types. There are plenty of old-school watering holes, hip shops and cafes, plus the Vista Theatre, a 1923 movie palace, and a pair of exemplary Frank Lloyd Wright homes. The neighborhood borders sprawling Griffith Park, beloved by locals for its hiking, concerts at the Greek Theatre and stargazing at Griffith Observatory. 4 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

LOS FELIZ ATTRACTIONS

Los Feliz is the gateway to one of LA’s most beautiful attractions: Griffith Park. But even if you don’t feel like stepping foot in the city’s best park, you’ll find plenty of other things to do in Los Feliz. The Eastside neighborhood manages to balance natural beauty, eclectic shops and cozy eateries with a cool, laidback atmosphere that never feels frustratingly overhyped. From a matinee at a beloved single-screen movie theater to a tour of a landmark Frank Lloyd Wright house, see page 5 for some of the best things to do in Los Feliz. 5 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

ATTRACTIONS TIMEOUT LOS ANGELES - The Best Things to do in Los Feliz

Vista Theater - The historic gem, single-screen Vista Theater plays movies on actual film reels (no digital here) and boasts giant Art Deco light fixtures, kitschy Egyptian-themed wall de- tails and a lovely manager, Victor Martinez, who dresses up for every opening (think: Willy Wonka for Charlie and the Chocolate Factory, the Joker for The Dark Knight, etc.). The theater is by no means luxury, but its character, spectacular leg room and $6.50 matinees are clear winners.

Barnsdall Art Park - After oil heiress and philanthropist Aline Barnsdall bought this cute little hill after the end of World War I, she enlisted Frank Lloyd Wright to build a group of build- ings at its summit. Though the complex was never finished, Barnsdall went on to donate the house, guest house and 11 acres of the Los Feliz-adjacent land to the city on the premise that they be used as a public art park. More than eight decades later, the site still fulfills that role, with exhibitions in the Los Angeles Municipal Art Gallery as well as tours of the stun- ningly restored Hollyhock House. In the summer, the park hosts al fresco cinema nights, wine tastings and cultural events that bring out a nice mix of singles, couples and young fami- lies.

Hollyhock House - This 1921, Mayan-inflected Frank Lloyd Wright house is open for tours on weekends ($7, Thu-Sun 11am-4pm). Frequent flooding of the living room in the (short but destructive) rainy season and seismic concerns kept the house’s life as a domicile short, but lucky for us, a number of renovations and the preservation of Wright’s original furniture have kept this house anarchitectural gem. Griffith Park - It’s easy to forget you’re still in Los Angeles as you trek through the mix of native chaparral and landscaped paths that cover Griffith Park. Where else could you encounter canyons, caves and coyotes in the middle of a city? Griffith is a point of pride for Angelenos, a park to rival all others. Its 4,310 rugged acres harbor hikes and trails, museums and picnic areas, and even a bit of haunted history. In addition to the main entrance, you’ll find Fern Dell, an oasis of shade and rustic charm, just on the edge of Los Feliz.

Griffith Observatory - “If every person could look through that telescope,” declared Griffith J. Griffith, “it would revolutionize the world.” More than 80 years after this iconic building opened, the world remains unrevolutionized, but the vista is no less stunning, particularly at night when Los Angeles twinkles below. Inside you’ll find a bevy of exhibits, including a Fou- cault pendulum, Tesla coil and planetarium show. Give yourself plenty of time before the 10pm closing to gaze through the 12-inch refracting telescope on the roof, otherwise you can look through the far less crowded modern, reflecting telescope on the front lawn.

Greek Theatre - This pleasant, open-air 6,000-seat theater stages big summer shows by acts both national and local. It’s a bit like seeing a concert in the woods, and rivals the Holly- wood Bowl in terms of LA’s most magical outdoor music venue. The only downside: The “stacked” parking means getting out of the parking lot often takes longer than the show, and VIP “Quick Parking” is a pricey $75.

Steve Allen Theater - The Tomorrow Show, a bizarre variety performance with music and comedy, runs every Saturday at midnight here, hosted by hotshot Ron Lynch. The program also often includes fantastic, oddball shows by former Kids in the Hall, Emo Phillips and Marc Maron, among others. A true gem. Since 2012, the space has been officially known as the Trepany House at the Theater.

Vintage Los Feliz 3 - Los Feliz’s other old-school movie theater may not be as beloved as the Vista, but it has its own historic charms. The auditoriums at the three-screen cinema are tiny, in some cases not more than a couple of seats wide, but the starry ceiling, neon sign and Art Deco touches make this a unique place to catch a mix of wide releases and indies.

Rockwell Table and Stage - This Los Feliz “table and stage” offers lunch and dinner—grab a table inside the restaurant, bar lounge or alfresco patio—alongside live performances (think: cabaret, live bands and comedy shows). Make sure to hit up the stages “Unauthorized Musical Parody” series for campy musical send-ups of cult classic films, and swing by on Wednes- days for a chance to see a very jazzy Jeff Goldblumplay piano.

The Dresden - When you walk into this 1950s-era steakhouse, you’ll feel transported back in time: giant white oversized leather booths, a “Continental” menu of steaks, seafood and pasta, and resident lounge lizard duo Marty & Elaine (the pair were featured alongside Vince Vaughan in 1996’s Swingers, and have been performing regularly at the restaurant since 1982.)

Soap Plant Wacko - In the clear light of day, does your apartment look like a shrine to mediocrity? Need a collection of Mao Tse-tung wall art or sparkly unicorn floor mats? Spice it up with the freaky offerings at Wacko Soap Plant, known to locals simply as Wacko’s. A curiosity and book store (with a gallery, La Luz de Jesus, in the back), this sprawling retailer offers an exhaustive collection of everything colorful and cool, like Hindu dashboard deities, Betty Page shower curtains, jalapeno string lights, Tibetan statues, Japanese bobbleheads and Mexi- can death figurines. It’s worth spending an afternoon just amusing yourself with the extensive book collection on kitschy art.

Shakespeare Bridge - his 1926 span bridges a small valley in the Franklin Hills enclave of Los Feliz. Despite its name, it doesn’t have a whole lot to do with the famous English playwright. Most people pass along the bridge by car, but you can also venture along its narrow sidewalks and Gothic turrets, or underneath its concrete arches on Monon Street.

Ennis House - We should tell you upfront that you can’t actually step inside the Ennis House—unless you’re a personal guest of billionaire owner Ronald Burkle. Instead, you’ll have to admire the Frank Lloyd Wright textile block home from outside its front gate. But admire you will: The Mayan temple-like home is a memorable sight, partially owing to its storied use in films like Blade Runner. 6 ACM PROPERTIES | 3827 EVANS ST, LA 90027

Create a map | Mapcustomizer.com ACMPROPERTIES.COM https://www.mapcustomizer.com/ P:323-662-2772 C: 213-422-2944

LOCATION OVERVIEW

3827 Evans St, Los Angeles, CA 90027

(https://maps.google.com/maps?ll=34.107497,-118.274547&z=15&t=m&hl=en-US&gl=US&mapclient=apiv3Report a map error (https://www.google.com/maps/@34.1074974,-118.274547,15z/data=!10m1!1e1!12b1?source=apiv3&rapsrc=apiv3) 200 m Map data ©2017 Google)

1 of 2 11/21/17, 4:39 PM 7 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944 PROPERTY SUMMARY

PROPERTY HIGHLIGHTS

8 UNITS IN LOS FELIZ Investment Highlights

• All units are 2 br, 2 baths, with balconies

• 4 units have been recently renovated

• Upside in rents

• Eight parking spaces/carport

• On-sitelaundry facility

• Each unit is individually metered for electricity and gas.

• Walking distance to Gelson’s, Trader Joe’s, and Griffith Park 8 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

Units 8

PROPERTY DETAILS Major cross/streets Griffith Park Blvd/ Hyperion Ave

Market Los Feliz/Silver Lake

APN 5433-024-009 3827 Evans St, Pride of ownership property in the Los Feliz area of Los Angeles. Built Zoning R2 in 1966, this offering consists of eight large 2 bedrooms, 2 bath units with balconies, window/wall air conditioning. Four of the 8 units have been remodeled with new Building SF 8225 kitchen cabinetry, stainless steel appliances, bamboo flooring, quartz countertops, and custom tiled bathrooms. There are eight parking spaces under the carport. Lot SF 8446 9 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

AERIAL VIEW 10 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

PARCEL MAP 11 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

PHOTOS 12 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944 13 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

FINANCIAL SUMMARY 14 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

Multi-Family Investment Investment Summary

Information Sheet Purchase Price $3,100,000

Down Payment $1,550,000 / 50%

UNITS 8

Year Built 1966 Annual Income Current Pro Forma lot size 8446 Sq. Ft Schedule Gross Income $180,768 $249,600 Building size NRSF 8225 SQ.Ft Laundry Income $600 $600 Cost per NRSF $377 Gross Operating Income $181,368 $250,200 Cost per Unit $387,500 Less Vacancy Rate ($5441) 3% ($7506) 3%

Investment Summary Current Pro Forma Effective Gross Income $175,927 $242,694

GRM 12.4 Expenses $61,338 / 35% 61,338 / 25% 17.1

Net Operating Income $114,589 $183,856 CAP 3.7% 5.9%

Debt Service ( $88,269) ($88,260) CASH on cash 1.69% 6.16%

Pre Tax Cash Flow $26,329 $95,596 Return on equity 3.47% 7.94% 15 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

FINANCIAL OVERVIEW Annual Expenses Taxes (base on new purchase price 1.25% $38,750

Insurance $5,438

Utilities $7,400

Repairs & Maintenance $8,750

RENT ROLL Misc $1,000

Total Expenses $61,338 Unit Number Unit Type Current Rent Market Rent

1 2 + 2 $2114 $2600 Mortgage Financing Information

2 2 + 2 $2200 $2600 Loan amount $1,550,000

3 2 + 2 $1956 $2600 Down payment $1,550,000 / 50%

4 2 + 2 $1801 $2600 5 Year Fixed rate 3.95% (approx $60,728)

5 2 + 2 $1961 $2600 Amortization 30 Years (approx $27,534)

6 2 + 2 $1391 $2600 Monthly payment $7,355

7 2 + 2 $2250 $2600 Annual loan payment $88,263

8 2 + 2 $1391 $2600 Year one Interest Amount (approx) $60,728

TOTAL $15,064 $20,800 Year one Principal Paydown (approx) $27,534 16 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944 SALES COMPARABLES

SUBJECT PROPERTY 4511 Finley Ave, 3827 Evans St, Los Angeles 90027 Los Angeles 90027 Sale Date 08/25/2017 Units 8 Units 10 Building size 8225 Sq.Ft Building size 9951 Sq.Ft Price Sq/ft $377 Price Sq/ft $397 Price/Unit $387,500 Price/Unit $395,000 Year built 1966 Year built 1959 Unit Mix Unit Mix 8 2 bed/1.5 bath 2 2bed/2bath 2 2bed/1bath Large units, all units have 6 1bed/1bath balconies, eight parking spaces

Listed for $3,100,00 Comments: 14 parking spaces, patios, balconies for each unit. Two units delivered vacant Sale price $3,950,00

2054 Dracena Ave, 1780 Griffith Park Blvd, Los Angeles 90027 Los Angeles 90039

Sale Date 10/13/2017 Sale Date 07/11/2017 Units 12 Units 9 Building size 11,191 Sq.Ft Building size 10,514 Price Sq/ft $442 Price Sq/ft $366 Price/Unit $287,000 Price/Unit $427,800 Year built 1954 Year built 1966 Unit Mix Unit Mix 12 1bed/1bath 1 2 bed/2 bath 8 2 bed/1.5 bath Comments: Older building,only 8 parking spaces, very low income Comments: Architectural landmark, all units are townhomes, Sale price $3,443,000 2 tandem parking spaces per unit

Sale price $3,850,00 17 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944 SALES LOCATIONS

2054 Dracena Dr, Los Angeles, CA 90027 3827 Evans St, Los Angeles, CA 90027 4511 Finley Ave, Los Angeles, CA 90027

1780 Griffith Park Blvd, Los Angeles, CA 90026 18 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

3827 Evans St, Los Angeles 3804 Evans St #12 1930 N Vermont #301, RENT 90027 Los Angeles 90027 Los Angeles 90027 Rent $1390- $2250 Rent $2195.00 Rent $2895 Unit type 2bed/2bath Unit Type 2bed/2bath Unit type 2 bed/2bath COMPARABLES Size approx 1028 Sq.Ft each Unit size 1000 Sq.Ft Size 1041 Sq.Ft One parking space per unit Comments: Modern courtyard building Comments: Recently remodeled, top floor,in Comments: Subject property with views,one parking space unit laundry,2 off street parking spaces

4614 Finley Ave #7, 1759 N Edgemont St #6 1840 N Kenmore Ave #218 Los Angeles 90027 Los Angeles 90027 Los Angeles 90027

Rent $3200 Rent $2500 Rent $2595 Unit Type 2bed/2bath Unity Type 2bed.2bath Unit type 2 bed/2 bah Unit size 1172 Sq.ft Unit size 1000 Sq.Ft Unit size 1050 Sq.Ft Comments: Recently renovated, hardwood Comments: Small older complex, hardwood Comments: Large remodeled complex, floors, two parking spaces/garage. floors, parking for one car. views,central a/c,designer kitchen. 19 ACM PROPERTIES | 3827 EVANS ST, LA 90027

ACMPROPERTIES.COM P:323-662-2772 C: 213-422-2944

RENTAL LOCATIONS

3827 Evans St, 4614 Finley Ave #7, Los Angeles, CA 90027 Los Angeles, CA 90027

1840 N Kenmore Ave #218, 1930 N Vermont Ave #301, Los Angeles, CA 90027 3804 Evans St W #12, Los Angeles, CA 90027 Los Angeles, CA 90027

1759 N Edgemont St #6, Los Angeles, CA 90027 20

4242 Sunset Blvd, Suite 5 Los Angeles, California 90029 P:323-662-2772 C: 213-422-2944 www.acmproperties.com