Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Property profile & analytics

    428 Harvard Blvd Los Angeles, CA 90004

    • Commercial real estate
    • 3,303 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-8272340
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 428 Harvard Blvd

    Year built
    1915
    Property size
    3,303 SF
    Property type
    Commercial real estate
    APN
    5521-024-005

    Description

    This exceptional Koreatown investment opportunity presents a newly renovated (2022) three-unit apartment building, boasting 3,303 square feet of living space on a 5,972 square foot lot. The property, originally built in 1915 and completely renovated, features a mix of one, two, and three-bedroom units, all currently 100% occupied with market-rate tenants. Each unit includes modern amenities such as stainless steel appliances, designer bathrooms with oversized showers, in-unit washer/dryers, and hardwood flooring. The building offers a strong NOI of $75,699, resulting in a 4.21% cap rate and a price per square foot of $544.90. Located in a prime location, just steps from the Wiltern Theatre and numerous shops and entertainment venues, this property benefits from a Walk Score of 97 and is a short drive to Larchmont Village, Paramount Studios, and Netflix headquarters. The property is situated in a high-demand rental market, further enhanced by the proximity to the Purple Line station. The permitted zoning is LAR3. This stabilized asset presents a compelling opportunity for investors seeking a worry-free 1031 exchange opportunity or a strong, cash-flowing investment in a vibrant Los Angeles neighborhood. The address is 428 N Harvard Blvd, Los Angeles, CA 90004, with APN 5521-024-005. The asking price is $1,799,800, representing a price per unit of $599,933.33. All units are separately metered.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Los Angeles
    County
    Los Angeles
    State
    California
    Longitude
    -118.30461041104
    Latitude
    34.078553192862

    Comparable in this City

    • $1,750,000

      Transit-Oriented Development Opportunity in Los Angeles

      Entitled development site near Vermont/Beverly Redline Station.
      226 Catalina St, Los Angeles, CA 90004
      View Details
    • $1,850,000
      7,456 SF

      Koreatown Multifamily Investment Opportunity

      Well-maintained multifamily property in Koreatown with significant upside potential.
      502 N Serrano Ave, Los Angeles, CA 90004
      View Details
    • $2,600,000

      East Hollywood Redevelopment Opportunity

      Double lot in East Hollywood, ideal for residential redevelopment.
      443 N Virgil Ave, Los Angeles, CA 90004
      View Details
    • $3,550,000
      11,700 SF

      Mid-Wilshire Multifamily Investment Opportunity

      12-unit multifamily property in Mid-Wilshire/East Hollywood transit corridor.
      542 N Normandie Ave, Los Angeles, CA 90004
      View Details
    • $1,800,000
      7,359 SF

      Koreatown 8-Unit Apartment Building

      Charming 8-unit apartment building in vibrant Koreatown, Los Angeles.
      248 S Hobart Blvd, Los Angeles, CA 90004
      View Details
    • $1,850,000
      4,145 SF

      Updated Apartment Building Near Metro

      Seven-unit apartment building extensively updated near Vermont/Beverly Metro Station.
      149 N Alexandria Ave, Los Angeles, CA 90004
      View Details

    Similar Nearby for Sale

    • $2,200,000

      Koreatown RTI Development Opportunity

      Shovel-ready 46-unit affordable housing project in prime Koreatown location.
      144 Catalina St, Los Angeles, CA 90004
      View Details
    • New
      $2,600,000
      5,724 SF

      Remodeled Multifamily Property Near Hollywood

      Nine-unit apartment building, fully remodeled, near Hollywood and Downtown LA.
      601 N Normandie Ave, Los Angeles, CA 90004
      View Details
    • $859,000

      Hancock Park Corner Unit

      Serene 2 bed, 2 bath unit with rooftop pool.
      585 N Rossmore Ave, Los Angeles, CA 90004
      View Details
    • $1,699,000
      3,427 SF

      Multifamily Investment Opportunity in Los Angeles

      Five-unit property near Silver Lake with redevelopment potential.
      426 N Virgil Ave, Los Angeles, CA 90004
      View Details
    • New
      $1,650,000
      7,760 SF

      Koreatown Multifamily Investment Opportunity

      16-unit multifamily property in Koreatown/Virgil Village with value-add potential.
      123 S Westmoreland Ave, Los Angeles, CA 90004
      View Details
    • $3,785,000
      15,208 SF

      East Hollywood Multifamily Investment Opportunity

      Well-maintained 18-unit multifamily property in desirable East Hollywood neighborhood.
      4955 Rosewood Ave, Los Angeles, CA 90004
      View Details

    Similar Nearby for Lease

    • $3,500 /Mo
      1,320 SF

      Spacious Condo Near Hancock Park

      Three-bedroom condo with modern amenities and convenient location.
      401 N Serrano Ave, Los Angeles, CA 90004
      View Details
    • $3,895 /Mo

      Larchmont Village 4-Bed Duplex

      Spacious, updated 4-bedroom apartment in prime Larchmont Village location.
      548 N Windsor Blvd, Los Angeles, CA 90004
      View Details
    • Contact for pricing
      2,600 SF

      Retail/Food Space on Beverly Blvd

      First floor retail or food use space available for rent.
      3977-3979 Beverly Blvd, Los Angeles, CA 90004
      View Details
    • Contact for pricing
      1,625 SF

      Larchmont Blvd Executive Office Space

      Prime Location, 1625 SF, Available Now
      434 Larchmont Blvd, Los Angeles, CA 90004
      View Details
    • Contact for pricing
      1 SF

      Los Angeles Commercial Kitchen Space

      Prime 250 sq ft ghost kitchen, ideal for startups.
      615 Western Ave, Los Angeles, CA 90004
      View Details
    • $5 SF/Yr
      1,515 SF

      Larchmont Boulevard Office Space

      Office space with private offices, conference room, and parking.
      501-505 N Larchmont Blvd, Los Angeles, CA 90004
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    428 Harvard Blvd
    Los Angeles, CA 90004
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.