4 UNITS IN WEST ADAMS NOHCO | 2615 S. BRONSON2615 S. BRONSON AVE, LOS AVE,ANGELES, LOS ANGELES, CA 90018 CA 90018 CONFIDENTIALITY This Investment Offering Memorandum has been prepared by the NOHCO Real Estate (“Broker”) for use of prospective purchasers of (the “Property”). Neither the Broker nor the Owner of the Property (“Owner”) makes any representation or warranty, expressed or implied, as to the completeness or the accuracy of the material contained in the Offering Memorandum. Although the information contained herein is believed to be correct, Owner and Broker, disclaim any responsibility for inaccuracies and expect prospective purchasers to exercise independent due diligence in verifying all such information. Further, Broker, Owner and its employees disclaim any and all liability for representations and warranties, expressed and implied, contained in, or for omission from, the Offering Memorandum, or any other written or oral communication transmitted or made available to the recipient. The Offering Memorandum does not constitute a representation that the business or affairs of the Property or Owner since the date of preparation of the Offering Memorandum have remained the same. Analysis and verification of the information contained in the Investment Offering Memorandum is solely the responsibility of the prospective purchaser. The Offering Memorandum is a solicitation of interest and is not an offer to sell the Property. The Owner and Broker each expressly reserve the right, at their sole discretion, to reject any and all expressions of interest or offers regarding the Property and/or terminate the discussions with any entity at any time with or without notice. Owner shall have no legal commitment or obligations to any entity reviewing the Investment Offering Memorandum, or making an offer to purchase the Property, unless and until such offer is approved by the Owner, a written agreement for the purchase of the Property has been fully executed, delivered and approved by Owner and its legal counsel and any conditions to Owner’s obligations there under have been satisfied or waived. The Offering Memorandum and the contents, except such information which is a matter of public record or is provided in sources available to the public, are of a confidential nature. By accepting the Offering Memorandum, you agree that you will hold and treat it in the strictest of confidence, that you will not photocopy or duplicate it, that you will not disclose the Offering Memorandum or any of the contents to any other entity (except to outside advisors retained by you if necessary, for your determination of whether or not to make a proposal and from whom you have obtained the agreement of confidentiality) without prior written authorization of Owner and Broker and that you will not use the Offering Memorandum or any of the contents in any fashion or manner detrimental to the interest of the Owner or Broker. EXCLUSIVELY LISTED BY: BRIAN NOH, CCIM NOHCO Real Estate O: (213) 804-7647 C: (949) 308-5775 E: [email protected] CaDRE Lic# 01438155 NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 2 BRONSON 4 | R3 ZONED 2615 S. BRONSON AVE. LOS ANGELES, CA 90018 APN: 5051-007-012 Units: 4 Building Size: 3,054 SF Lot Size: 7,249 SF Year Built: 1921 Zoning: R3 (TOC Tier 3) Market: Los Angeles Submarket: West Adams Cross Street: Crenshaw OFFERING PRICE: $1,150,000 NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 3 PROPERTY SUMMARY PROPERTY OVERVIEW 2615 Bronson is located walking distance from the Metro Expo Line off Crenshaw Station in the Historic West Adams neighborhood in Los Angeles. This beautiful 4 unit property was offers an investor a value-add opportunity in a trendy rental market. The bungalow style property boasts a strong unit mix of (1) 3 bed/2 bath, (2) 1 bed/1 bath, and (1) 2 bed/1 bath units. The building was originally built in 1921 with a total size of 3,054 SF, sitting on 7,249 SF lot zoned R3-1-SP (TOC Tier 3). • Subject Property is Subject to Los Angeles Rent Control. PROPERTY FEATURES Ø “Opportunity Zone” Tax Benefit. Ø Development Potential under TOC Tier 3 or Density Bonus. Ø All Tenants are Currently Month to Month. Ø Below Market Rents in a Strong Rental Area. Ø Prime Location in West Adams near Leimert Park, Baldwin Hills, Crenshaw, Culver City, Rancho Cienega Sports Complex, USC, Exposition Park, DTLA, Restaurants & Shops. NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 4 R3 ZONING | DEVELOPMENT R3-1-SP ZONING (TOC TIER 3) Ø In “Opportunity Zone” Ø Development Potential under TOC Tier 3 Ø 7,249sf Lot Ø Build 11 Units By Right Ø 3:1 FAR and 45ft Max Height Ø Build 21 Units w/ TOC or Density Bonus Ø 4.5:1 FAR and 67ft Max Height NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 5 PROPERTY PHOTOS NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 6 CRENSHAW / WEST ADAMS NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 7 BIRD’S EYE VIEW NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 8 AERIAL VIEW NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 9 LOCATION MAP NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 10 NEAR METRO EXPO LINE NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 11 OPPORTUNITY ZONE NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 12 AREA MAP NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 13 WEST ADAMS OVERVIEW WEST ADAMS West Adams is located in the center of Los Angeles, in an area stretching roughly from Figueroa Street on the east to West Boulevard on the west, and from Pico Boulevard on the north to Jefferson Boulevard on the south. From the Santa Monica freeway, exit at Crenshaw, Arlington, Western, Normandie, Vermont or Hoover. As one of the oldest neighborhoods of Los Angeles, West Adams is proud of its greatly preserved history and continues to look towards the future. Developed between 1880 and 1925, historic Craftsman and Neoclassical mansions pepper its expansive boulevards. It's one of the most ethnically, socially, and economically diverse areas of the city, with taco trucks, Korean BBQs, and South-, Central-, and Afro- American-inspired artworks enlivening the community. West Adams Preparatory High School is a secondary school in the Pico-Union neighborhood of Central Los Angeles, California. The school is a part of the Los Angeles Unified School District and is operated by a nonprofit organization working in conjunction with LAUSD. Source: Wikipedia, StartLosAngeles.com NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 14 DEMOGRAPHICS – 1M NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 15 FINANCIALS NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 RENT ROLL UNIT # TENANT TYPE SIZE CURRENT RENTS MARKET RENTS DEPOSIT LEASE EXP. 2615 Occupied 1+1 600 $900 $1,650 $0 MTM 2615 1/2 Occupied 1+1 600 $847 $1,650 $0 MTM 2617 Occupied 2+1 850 $1,325 $1,950 $0 MTM 2619 Occupied 3+2 1,200 $1,545 $2,950 $0 MTM TOTAL 4 Units 3,250 $4,617 $8,200 NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 17 INVESTMENT SUMMARY PRICING SUMMARY SCHEDULED INCOME Total Purchase Price $1,150,000 Unit Type No. Units Current Rents ProForma Rents Down Payment Cash to New Loan 1+1 1 $900 $1,650 1+1 1 $847 $1,650 FINANCIAL INDICATORS 2+1 1 $1,325 $1,950 Actual Cap Rate 2.5% 3+2 1 $1,545 $2,950 Actual GRM 20.8 Average/Total 4 $4,617 $8,200 Pro Forma Cap Rate 6.0% Pro Forma GRM 11.7 ANNUAL OPERATING INFORMATION Current ProForma Price Per Unit $287,500 Gross Scheduled Rent $55,404 $98,400 Price Per Sq. Ft. $376.56 Less: Vacancy Reserve 0% $0 2% ($1,968) Occupancy 100% Effective Gross Income $55,404 $96,432 Estimated Expenses PROPERTY SUMMARY Property Taxes (NEW) ($14,375) ($14,375) APN# 5051-007-012 Insurance (NEW) ($1,985) ($1,985) No. Units 4 Utilities (Water) ($6,459) ($6,459) No Stories 1 Maintenance & Repairs ($2,651) ($2,651) Year Built 1921 Miscellaneous/Reserves (2%) ($1,108) ($1,929) Building Sq. Ft. 3,054 Total Expenses ($26,578) ($27,399) Lot Size 7,249 Expenses Per Unit $6,645 $6,850 Zoning R3 (TOC Tier 3) Expenses Per SF $8.70 $8.97 Meter (Separate) Electric & Gas % of GSI 48% 28% Meter (Master) Water Net Operating Income 2.5% $28,826 6.0% $69,033 NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 18 EXCLUSIVELY LISTED BY Brian Noh, CCIM Broker | President O: (213) 804-7647 C: (949) 308-5775 E: [email protected] linkedin.com/in/briannoh CaDRE# 01438155 Bachelors Degree from University of California, Irvine (2002) Sold $200M+ in Transactions Apartments/Multi-Family Retail/Shopping Centers/NNN Owner-User/SBA Financing Office/Industrial 1031 Exchange NOHCO | 2615 S. BRONSON AVE, LOS ANGELES, CA 90018 1919.