Rent comps, recent sales, and active listings for each property — presented alongside current underwriting to inform final assumptions.
| Property | Units | SF | Built | Sales Price | $/Unit | $/SF | FY1 NOI | FY1 Cap | Loss-to-Lease |
|---|---|---|---|---|---|---|---|---|---|
12780 Venice Blvd Mar Vista · 90066 |
12 | 9,128 | 1953 | $3,650,000 | $304K | $400 | $152,632 | 4.01% | 21% |
1508 S Centinela Ave West LA / Sawtelle · 90025 |
9 | 6,478 | 1963 | $2,525,000 | $281K | $390 | $107,781 | 4.04% | 31% |
1217 S Holt Ave Pico-Robertson · 90035 |
6 | 4,378 | 1954 | $1,900,000 | $317K | $434 | $81,220 | 4.04% | 21% |
Portfolio Total |
27 | 19,984 | — | $8,075,000 | $299K | — | $341,633 | 4.03% | 24% |
| Property | Units | Rec. List Price | $/Unit (List) | Expected Close | $/Unit (Close) | $/SF | Cap on Cost | Comp Support |
|---|---|---|---|---|---|---|---|---|
12780 Venice Blvd 21% LTL · 12u scale |
12 | $3,832,500 | $319K | $3,650,000 | $304K | $400 | 4.01% | 3 comps, $284K avg — 7% above |
1508 S Centinela Ave 31% LTL · strongest value story |
9 | $2,651,250 | $295K | $2,525,000 | $281K | $390 | 4.04% | 7 comps, $325K avg — 14% below |
1217 S Holt Ave 21% LTL · BH adjacent |
6 | $1,995,000 | $333K | $1,900,000 | $317K | $434 | 4.04% | 6 comps, $335K avg — 5% below |
Portfolio Total |
27 | $8,478,750 | $314K | $8,075,000 | $299K | — | 4.03% | 16 CoStar sales analyzed |
| Year | NOI | Cap on Price | Cap on Cost | DCR |
|---|---|---|---|---|
| FY1 | $152,632 | 4.01% | 4.01% | 1.13x |
| FY2 | $211,136 | 5.78% | 5.55% | 1.56x |
| FY3 | $237,959 | 6.52% | 6.26% | 1.76x |
| FY4 | $247,159 | 6.77% | 6.50% | 1.83x |
| FY5 | $256,652 | 7.03% | 6.75% | 1.90x |
| Year | NOI | Cap on Price | Cap on Cost | DCR |
|---|---|---|---|---|
| FY1 | $107,781 | 4.04% | 4.04% | 1.71x |
| FY2 | $147,125 | 5.83% | 5.51% | 2.34x |
| FY3 | $163,654 | 6.48% | 6.13% | 2.60x |
| FY4 | $174,239 | 6.90% | 6.53% | 2.77x |
| FY5 | $181,082 | 7.17% | 6.78% | 2.88x |
| Year | NOI | Cap on Price | Cap on Cost | DCR |
|---|---|---|---|---|
| FY1 | $81,220 | 4.04% | 4.04% | 1.23x |
| FY2 | $112,641 | 5.93% | 5.60% | 1.71x |
| FY3 | $137,176 | 7.22% | 6.82% | 2.08x |
| FY4 | $142,024 | 7.47% | 7.07% | 2.15x |
| FY5 | $147,024 | 7.74% | 7.31% | 2.23x |
Analysis based on 16 C-class pre-1979 RSO closed sales, Westside LA, past 12 months. CoStar Group 03/04/2026 via Lee & Associates.
| Metric | U/W Assumption | Comp Evidence | Market Context |
|---|---|---|---|
1BR Market Rent 9 units (75% of building) |
$2,300 |
$2,167 avg (vintage) Range: $2,100–$2,245 · 5 vintage comps |
$133 above vintage avg Vintage unrenovated 1BR: $2,100–$2,250. Proforma at $2,300 slightly above — defensible with light cosmetic on turnover. |
2BR Market Rent 3 units (25% of building) |
$2,600 |
$2,623 avg Range: $2,550–$2,700 · 4 comps |
At low end Within $23 of comp avg. Renovated 2BRs in area asking $2,695–$2,700. |
Sales Price / Unit 12 units · $3.65M |
$304K |
$284K avg (3 comps) Range: $222K–$326K |
7% above 3-comp avg Washington Pl ($222K, 10u), Abbot Kinney ($303K, 16u), McLaughlin ($326K, 10u). Subject at $304K justified by 12u scale + 21% LTL. |
Sales $/SF 9,128 SF |
$400 |
$376 avg Range: $254–$440 · 3 comps |
Within range Washington Pl at $254/SF, Abbot Kinney at $434/SF, McLaughlin at $440/SF. Subject at $400/SF is within range. |
Loss-to-Lease FY1 starting point |
21% |
Current: $22,531/mo · Market: $28,500/mo $5,969/mo gap · $71,628/yr |
Strong runway 9×1BR and 3×2BR. Rent growth 3%/yr. FY3 stabilized cap: 6.52%. |
Exit Cap Rate 5-year hold |
5.00–5.50% |
4.35%–5.81% (CoStar) Washington Pl 4.35% · Abbot Kinney 4.75% · McLaughlin 5.81% |
Within comp range All 3 comps are C-class pre-1979. Cap range 4.35%–5.81%. Exit assumption within range. |
Vacancy Stabilized assumption |
5% |
5.3% submarket CoStar Q3 2025 LA Metro |
In line Low vacancy. 5% standard for stabilized proforma. |
Sources: Zillow Rental Manager, Apartments.com · Mar 3, 2026
| Property | Age | Units | Price | $/Unit | $/SF | Cap | Date |
|---|---|---|---|---|---|---|---|
11417 Washington Pl 8,750 SF · Mar Vista | 78 | 10 | $2,220,000 | $222,000 | $254 | 4.35% | Jan 2026 |
2700 Abbot Kinney Blvd 11,180 SF · Venice | 67 | 16 | $4,850,000 | $303,125 | $434 | 4.75% | Dec 2025 |
3651 McLaughlin Ave 7,414 SF · Mar Vista | 65 | 10 | $3,260,000 | $326,000 | $440 | 5.81% | Sep 2025 |
Subject — 12780 Venice Blvd Value-add · 21% LTL | 73 | 12 | $3,650,000 | $304,167 | $400 | 4.01% | Mar 2026 |
| Pin | Address | Units | $/Unit | Cap | Date |
|---|---|---|---|---|---|
| 1 | 11417 Washington Pl Mar Vista | 10 | $222K | 4.35% | Jan 2026 |
| 2 | 2700 Abbot Kinney Blvd Venice | 16 | $303K | 4.75% | Dec 2025 |
| 3 | 3651 McLaughlin Ave Mar Vista | 10 | $326K | 5.81% | Sep 2025 |
| ★ | 12780 Venice Blvd Subject · 9,128 SF | 12 | $304K | 4.01% | Mar 2026 |
| Metric | U/W Assumption | Comp Evidence | Market Context |
|---|---|---|---|
1BR Market Rent 5 units (56% of building) |
$2,300–$2,395 |
$2,098 avg (vintage) Range: $1,850–$2,395 · 4 comps (pre-1979 RSO) |
At renovated ceiling Vintage unrenovated: $1,850–$2,195. Renovated same street (1522 S Centinela): $2,395. U/W matches best-in-class vintage. |
2BR/2BA Market Rent 1 unit (Unit 8 — VACANT) |
$3,200 |
Limited vintage 2BR/2BA Post-1990 comps removed; vintage 2BR data thin |
Above vintage market No pre-1979 RSO 2BR/2BA comps in immediate radius. $3,200 benchmarked to renovated vintage 2BR listings in broader Westside. Vacant — immediate lease-up opportunity. |
2BR/1BA Market Rent 1 unit (Unit 9) |
$3,000 |
Limited 2/1 comps 2BR vintage range: $2,550–$3,000 |
At top of vintage range 2BR/1BA is uncommon. $3,000 reflects renovated premium for this config in Sawtelle corridor. |
Studio Market Rent 2 units (22% of building) |
$2,000–$2,100 |
$1,894 (vintage micro) Limited vintage studio data |
In line Micro studio ($1,894/193 SF) is only pre-1979 RSO studio comp. Post-1990 new-build comps excluded. |
Sales Price / Unit 9 units · $2.525M |
$281K |
$325K avg Range: $280K–$447K · 7 CoStar sales |
14% below avg Saltair ($280K, 15u) is floor. Carmelina $294K, Ohio Ave $289K cluster near subject. Goshen Ave ($447K, 9u) sets ceiling. Strongest value story in portfolio. |
Sales $/SF 6,478 SF |
$390 |
$393 avg Range: $246–$567 · 7 comps |
Below avg $/SF Saltair at $246/SF anchors the low end. Stoner at $320/SF, Ohio Ave at $337/SF. 1246 Saltair at $567/SF sets ceiling. Subject at $390/SF is below avg. |
LTC / Leverage Acquisition loan sizing |
42.8% |
65% standard FY1 DCR at 42.8%: 1.71x |
Below standard Sized to FY1 DCR of 1.71x. Higher equity requirement due to 22% physical vacancy (2 vacant units). By FY3, DCR exceeds 2.6x. |
Exit Cap Rate 5-year hold |
5.50–6.00% |
4.10%–5.70% (CoStar) Carmelina 4.10% · Saltair 4.39–4.50% · McClellan 5.42% · Ohio 5.70% |
Conservative exit Exit assumption above most comps. Four comps with caps bracket the 5.50–6.00% exit range. |
Sources: Apartments.com, Zillow, Rentable, WestsideRentals · Mar 3, 2026
| Property | Age | Units | Price | $/Unit | $/SF | Cap | Date |
|---|---|---|---|---|---|---|---|
1447 S Saltair Ave 17,052 SF · West LA | 59 | 15 | $4,200,000 | $280,000 | $246 | 4.50% | Sep 2025 |
11727 Ohio Ave 7,697 SF · West LA | 65 | 9 | $2,597,000 | $288,556 | $337 | 5.70% | Feb 2026 |
1320 S Carmelina Ave 6,875 SF · West LA | 63 | 9 | $2,650,000 | $294,444 | $385 | 4.10% | May 2025 |
1246 S Saltair Ave 4,320 SF · West LA | 71 | 8 | $2,450,000 | $306,250 | $567 | 4.39% | Feb 2026 |
1703 Stoner Ave 9,056 SF · West LA | 53 | 9 | $2,900,000 | $322,222 | $320 | — | Nov 2025 |
1236 McClellan Dr 6,935 SF · West LA | 64 | 9 | $3,050,000 | $338,889 | $440 | 5.42% | Oct 2025 |
12039 Goshen Ave 8,829 SF · West LA | 59 | 9 | $4,025,000 | $447,222 | $456 | — | Jun 2025 |
Subject — 1508 S Centinela Value-add · 31% LTL · 2 vacant | 63 | 9 | $2,525,000 | $280,556 | $390 | 4.04% | Mar 2026 |
| Pin | Address | Units | $/Unit | Cap | Date |
|---|---|---|---|---|---|
| 1 | 1447 S Saltair Ave West LA | 15 | $280K | 4.50% | Sep 2025 |
| 2 | 11727 Ohio Ave West LA | 9 | $289K | 5.70% | Feb 2026 |
| 3 | 1320 S Carmelina Ave West LA | 9 | $294K | 4.10% | May 2025 |
| 4 | 1246 S Saltair Ave West LA | 8 | $306K | 4.39% | Feb 2026 |
| 5 | 1703 Stoner Ave West LA | 9 | $322K | — | Nov 2025 |
| 6 | 1236 McClellan Dr West LA | 9 | $339K | 5.42% | Oct 2025 |
| 7 | 12039 Goshen Ave West LA | 9 | $447K | — | Jun 2025 |
| ★ | 1508 S Centinela Ave Subject · 6,478 SF | 9 | $281K | 4.04% | Mar 2026 |
| Metric | U/W Assumption | Comp Evidence | Market Context |
|---|---|---|---|
1BR Market Rent 4 units (67% of building) |
$2,600 |
$2,649 (1BR avg) Holt Ave: $2,495–$2,850 · 4 comps |
At vintage avg Same-block vintage (1221 S Holt) at $2,495. Renovated Holt comps: $2,600–$2,850. U/W at $2,600 is within range. |
Studio Market Rent 1 unit (Unit 2) |
$2,100 |
Limited studio comps BH-adjacent studio data thin |
In line $2,100 benchmarked to broader Pico-Robertson vintage studio listings. |
2BR Market Rent 1 unit (Unit 3) |
$2,900 |
$2,350 unrenovated 907 S Holt (same st) · $2,900 renovated |
At renovated level Same-street 2BR at $2,350 unrenovated, $2,900 renovated. $2,900 market assumes light renovation on turnover. |
Sales Price / Unit 6 units · $1.9M |
$317K |
$335K avg Range: $243K–$448K · 6 Pico-Rob sales |
5% below avg 1111 Holt Ave ($298K, 6u, 5.04% cap) = same street, best direct comp. Alcott ($243K) and Olympic ($244K) set floor. Wooster ($420K) and Sherbourne ($448K) set ceiling. |
Sales $/SF 4,378 SF |
$434 |
$337 avg Range: $267–$406 · 6 comps |
Above avg $/SF Alcott at $267/SF, 1111 Holt at $299/SF, Olympic at $314/SF. Shenandoah at $406/SF. Subject at $434/SF reflects smaller building premium. |
LTC / Leverage Acquisition loan sizing |
60% |
65% standard Venice: 65% · Centinela: 42.8% |
Near standard FY1 DCR 1.23x. Unit 6 vacant — immediate lease-up to $2,600/mo improves coverage. By FY3, DCR exceeds 2.0x. |
Exit Cap Rate 5-year hold |
5.50–6.00% |
4.00%–6.17% (CoStar) Shenandoah 4.00% · 1111 Holt 5.04% · Olympic 5.99% · Alcott 6.17% |
Within comp range BH-adjacent product generally trades tighter. 5.75% mid-case within historical Pico-Robertson range. |
Vacancy Physical vs stabilized |
5% |
Unit 6 vacant $0 current · $2,600 market |
Immediate upside Unit 6 vacant/owner-occupied. Lease-up at $2,600/mo = $31,200/yr incremental revenue. 5% stabilized assumption standard. |
Sources: Apartments.com, Rent.com, Homes.com, RentCafe · Mar 3, 2026
| Property | Age | Units | Price | $/Unit | $/SF | Cap | Date |
|---|---|---|---|---|---|---|---|
6147 Alcott St 5,466 SF · Pico-Rob | 99 | 6 | $1,458,000 | $243,000 | $267 | 6.17% | Dec 2025 |
8686 W Olympic Blvd 6,218 SF · Pico-Rob | 100 | 8 | $1,950,000 | $243,750 | $314 | 5.99% | Aug 2025 |
1111 Holt Ave 5,974 SF · Same street as subject | 73 | 6 | $1,785,000 | $297,500 | $299 | 5.04% | Dec 2025 |
1026 S Shenandoah St 5,304 SF · Pico-Rob | 72 | 6 | $2,152,000 | $358,667 | $406 | 4.00% | Oct 2025 |
1036 S Wooster St 6,114 SF · Pico-Rob | 61 | 5 | $2,100,000 | $420,000 | $343 | — | Dec 2025 |
919 S Sherbourne Dr 5,744 SF · Pico-Rob | 68 | 5 | $2,240,000 | $448,000 | $390 | — | Nov 2025 |
Subject — 1217 S Holt Ave Value-add · 21% LTL · 1 vacant | 72 | 6 | $1,900,000 | $316,667 | $434 | 4.04% | Mar 2026 |
| Pin | Address | Units | $/Unit | Cap | Date |
|---|---|---|---|---|---|
| 1 | 6147 Alcott St Pico-Robertson | 6 | $243K | 6.17% | Dec 2025 |
| 2 | 8686 W Olympic Blvd Pico-Robertson | 8 | $244K | 5.99% | Aug 2025 |
| 3 | 1111 Holt Ave Same street | 6 | $298K | 5.04% | Dec 2025 |
| 4 | 1026 S Shenandoah St Pico-Robertson | 6 | $359K | 4.00% | Oct 2025 |
| 5 | 1036 S Wooster St Pico-Robertson | 5 | $420K | — | Dec 2025 |
| 6 | 919 S Sherbourne Dr Pico-Robertson | 5 | $448K | — | Nov 2025 |
| ★ | 1217 S Holt Ave Subject · 4,378 SF | 6 | $317K | 4.04% | Mar 2026 |