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
    Back to Search
    Property profile & analytics

    4121 Marmion Way Los Angeles, CA 90065-3168

    • Apartment buildings
    • 11,984 SF
    • 0.40 lot acres
    OFF-MARKET
    Value Estimations
    $400,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-6456207
    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

    • Apartment buildings

    Property Details for 4121 Marmion Way

    Year built
    1965
    Construction
    WOOD
    Lot size
    0.40 lot acres
    Property size
    11,984 SF
    Zone code
    LAR1
    Property type
    Apartment buildings
    APN
    5465-022-016
    APU
    5465022016

    Description

    This 16-unit apartment building in Los Angeles' Mount Washington neighborhood presents a compelling value-add investment opportunity. Boasting a 9.48% pro-forma cap rate and a current NOI of $203,251, the property offers significant upside potential. Currently at 69% occupancy, five units (31%) are vacant and deliverable vacant at closing, allowing for immediate rent increases. The two-story, 11,984 square foot building sits on a large 17,441 square foot lot and includes 16 units and 16 parking spaces. Built in 1965, the property has undergone several improvements, including a new roof (2021), upgraded front windows, and a completed seismic retrofit (2015). The unit mix consists of a combination of one and two-bedroom units, many of which are spacious. Individual gas and electric meters are in place, along with a shared laundry room (with seller-owned machines). The property's excellent location, bordering Highland Park and South Pasadena, offers convenient access to the Figueroa Street retail corridor, the Metro Gold Line Station, and nearby attractions like the Southwest Museum and Lumis House. The area features a mature residential setting surrounded by single-family homes and boasts an average household income of approximately $122,496 within a one-mile radius. The property is zoned LAR1. The asking price is $3,850,000, representing a price per unit of $240,625 and a price per square foot of $321.26. This property is a fee simple ownership.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $400,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Los Angeles
    County
    Los Angeles
    State
    California
    Longitude
    -118.211
    Latitude
    34.0942
    CBSA code
    31080
    CBSA name
    LOS ANGELES-LONG BEACH-ANAHEIM, CA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $29,016
    $1,537,410
    $661,369
    $2,198,779
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $305,000
      11,208 SF

      408 Isabel St

      APARTMENT HOUSE (5+ UNITS) • 11,208 SF
      408 Isabel St, Los Angeles, CA 90065
      View Details
    • Value Estimation
      $275,000
      5,221 SF

      3047 Carlyle St

      APARTMENT HOUSE (5+ UNITS) • 5,221 SF
      3047 Carlyle St, Los Angeles, CA 90065-2082
      View Details
    • Value Estimation
      $255,000
      5,160 SF

      2220 Cazador Dr

      APARTMENT HOUSE (5+ UNITS) • 5,160 SF
      2220 Cazador Dr, Los Angeles, CA 90065-2074
      View Details
    • Value Estimation
      $375,000
      16,616 SF

      4571 Figueroa St

      APARTMENT HOUSE (5+ UNITS) • 16,616 SF
      4571 Figueroa St, Los Angeles, CA 90065-3051
      View Details
    • Value Estimation
      $420,000
      75,340 SF

      4556 Figueroa St

      APARTMENT HOUSE (5+ UNITS) • 75,340 SF
      4556 Figueroa St, Los Angeles, CA 90065
      View Details
    • Value Estimation
      $365,000
      14,324 SF

      3575 Fletcher Dr

      APARTMENT HOUSE (5+ UNITS) • 14,324 SF
      3575 Fletcher Dr, Los Angeles, CA 90065-2922
      View Details

    Similar Nearby for Sale

    • $850,000
      7,632 SF

      Los Angeles Mixed-Use Investment Opportunity

      Mixed-use property in Cypress Park with commercial and residential units.
      3304 Pepper Ave, Los Angeles, CA 90065
      View Details
    • $1,559,000
      3,894 SF

      Mixed-Use Building in Glassell Park

      Newer 7-unit mixed-use building with upside potential.
      1225 Cypress Ave, Los Angeles, CA 90065
      View Details
    • $1,089,000

      Updated Duplex in Cypress Park

      Charming duplex with updated units near Downtown LA.
      2653 Alice St, Los Angeles, CA 90065
      View Details
    • $758,999

      Charming Duplex in Prime Location

      Duplex in 90065, ideal for investors or owner-occupants.
      552 Cypress Ave, Los Angeles, CA 90065
      View Details
    • New
      $749,000
      1,392 SF

      Los Angeles Duplex with Bungalow

      Two houses and a detached garage on a single lot.
      2908 Future St, Los Angeles, CA 90065
      View Details
    • New
      $975,000
      1,328 SF

      Hilltop Duplex with City Views

      Two-unit residence with city views, modern upgrades, and ADU potential.
      621 Isabel St, Los Angeles, CA 90065
      View Details

    Similar Nearby for Lease

    • $2,995 /Mo

      Updated Spanish-Style Home For Lease

      Updated 2-bedroom Spanish-style home for lease with modern amenities.
      4049 Avenue 40 W, Los Angeles, CA 90065
      View Details
    • $4,950 /Mo
      1,850 SF

      Modern Cypress Park Home Rental

      Recently built 4-bedroom home with modern amenities and convenient location.
      2581 Arvia St, Los Angeles, CA 90065
      View Details
    • $1.89 SF/Yr
      2,920 SF

      Adaptable Flex Space Available

      Sublease available in Glendale Commerce Center through August 2029.
      3368-3370 San Fernando Rd, Los Angeles, CA 90065
      View Details
    • $1.35 SF/Yr
      14,160 SF

      Flex Space on San Fernando

      Rare flex space for lease with secured parking.
      2424 N San Fernando Rd, Los Angeles, CA 90065
      View Details
    • $1.75 SF/Yr

      Freestanding Building in LA Media

      Freestanding building in secure LA Media Tech Center Business Park.
      2701 Media Center Dr, Los Angeles, CA 90065
      View Details
    • Contact for pricing
      34,412 SF

      Brewing Facility with Cold Storage

      Sublease opportunity: brewery and cold storage buildings totaling 34,412 SF.
      5430-5440 W San Fernando Rd, Los Angeles, CA 90065
      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.
    4121 Marmion Way
    Los Angeles, CA 90065-3168
    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.