Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    220 Bonnie Brae St Los Angeles, CA 90057-2512

    • Apartment buildings
    • 6,353 SF
    • 0.19 lot acres
    OFF-MARKET
    Last Sale
    Apr 22, 2025
    $1,162,500
    Value Estimations
    $1,185,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-6773974
    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 220 Bonnie Brae St

    Year built
    1948
    Construction
    WOOD
    Lot size
    0.19 lot acres
    Property size
    6,353 SF
    Zone code
    LAR4
    Property type
    Apartment buildings
    APN
    5154-001-024
    APU
    5154001024

    Description

    This exceptional investment opportunity presents a 7-unit apartment building (including a permitted ADU) situated on a substantial 8,287 square foot lot in Los Angeles's desirable Echo Park neighborhood. The property boasts a current NOI of $75,138, with a pro-forma NOI of $128,756 after the completion of the approved Accessory Dwelling Unit (ADU). The existing building features 6 units, all currently occupied, and the approved plans for the ADU will add a 2-bedroom, 2-bathroom unit. The property's R4-1 Tier 1 zoning, coupled with its 165 x 50 foot dimensions and 20-foot alley access, presents significant redevelopment potential, allowing for the construction of approximately 70 units under ED-1 guidelines. The property includes 5 parking spaces and is conveniently located within a 15-minute walk of the Metro Subway Station, making it highly attractive in a pedestrian-friendly area. This prime location offers easy access to major freeways (101 and 110), placing it within close proximity to Downtown Los Angeles, Silver Lake, Koreatown, and Hollywood. The asking price is $1,225,000, representing a 5.46% cap rate and a pro-forma cap rate of 9.36%. The property is being sold as-is, with long-term tenants in place. A new owner will need to communicate with tenants after the close of escrow. This presents a unique chance to acquire a high-yield property with substantial upside potential in a rapidly appreciating market. The property's walkability, transit access, and redevelopment potential make it an ideal investment for both seasoned and emerging real estate investors.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,240,000
      ML approach
      $1,175,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,623,000
      Market price range: $1.01M - $1.75M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $1,310,000
      Current use
      COMMERCIAL (GENERAL)
      $1,905,000
      Change: +45% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Los Angeles
    County
    Los Angeles
    State
    California
    Longitude
    -118.269
    Latitude
    34.0636
    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
    $17,226
    $1,093,645
    $246,068
    $1,339,713
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $960,000
      64,640 SF

      847 Alvarado St

      APARTMENT HOUSE (5+ UNITS) • 64,640 SF
      847 Alvarado St, Los Angeles, CA 90057-4017
      View Details
    • Value Estimation by Request
      2,766 SF

      722 Grand Vw St

      APARTMENT HOUSE (5+ UNITS) • 2,766 SF
      722 Grand Vw St, Los Angeles, CA 90057-3908
      View Details
    • Value Estimation by Request
      6,378 SF

      254 Vendome St

      APARTMENT HOUSE (5+ UNITS) • 6,378 SF
      254 Vendome St, Los Angeles, CA 90057-1175
      View Details
    • Value Estimation
      $1,045,000
      21,368 SF

      245 Reno St

      APARTMENT HOUSE (5+ UNITS) • 21,368 SF
      245 Reno St, Los Angeles, CA 90057-1167
      View Details
    • Value Estimation by Request
      16,802 SF

      250 Reno St

      APARTMENT HOUSE (5+ UNITS) • 16,802 SF
      250 Reno St, Los Angeles, CA 90057-1172
      View Details
    • Value Estimation
      $575,000
      20,475 SF

      712 Westlake Ave

      APARTMENT HOUSE (5+ UNITS) • 20,475 SF
      712 Westlake Ave, Los Angeles, CA 90057-4149
      View Details

    Similar Nearby for Sale

    • $1,500,000

      Westlake Multifamily Investment Opportunity

      Historic 5-unit multifamily property in central Westlake, Los Angeles.
      326 S Bonnie Brae St, Los Angeles, CA 90057
      View Details
    • $1,500,000
      5,019 SF

      Westlake Multifamily Investment Opportunity

      Five-unit property in central Los Angeles with significant income potential.
      326 S Bonnie Brae St, Los Angeles, CA 90057
      View Details
    • $1,498,000

      Multifamily Development Site Ready

      32-unit multifamily development site with permits ready to issue.
      820 S Lake St, Los Angeles, CA 90057
      View Details
    • Contact for pricing
      2,778 SF

      Westlake Multifamily Value-Add Opportunity

      Charming 5-unit multifamily building in Westlake North.
      272 S Burlington Ave, Los Angeles, CA 90057
      View Details
    • $2,375,000
      11,430 SF

      Westlake Garden-Style Apartment Buildings

      Well-maintained 14-unit apartment property in the Westlake District.
      534 S Coronado St, Los Angeles, CA 90057
      View Details
    • Contact for pricing

      Westlake Approved 6-Unit Development

      Approved 6-unit development, 50% built, downtown LA views.
      253 Carondelet St, Los Angeles, CA 90057
      View Details

    Similar Nearby for Lease

    • $3 SF/Yr

      Retail and Residential Units Available

      Retail and residential units for rent near Metro stations.
      602 S Westlake Ave, Los Angeles, CA 90057
      View Details
    • Contact for pricing
      3,067 SF

      Retail Space in Filipinotown

      Retail space in a densely populated Los Angeles neighborhood.
      1800 Beverly Blvd, Los Angeles, CA 90057
      View Details
    • New
      Contact for pricing

      Historic Theater and Studio Space

      99-seat theater in historic film studio building for rent.
      2501 Wilshire Blvd, Los Angeles, CA 90057
      View Details
    • $2.00 SF/Yr
      5,800 SF

      5,800 SF Westlake Multi-Use Facility For Lease

      5,800 SF Westlake Multi-Use Facility For Lease
      180 S Alvarado St, Los Angeles, CA 90057
      View Details
    • $2 SF/Yr

      Creative Office/Studio in Echo Park

      Creative office/studio space in prime Echo Park location for lease.
      2225 Beverly Blvd, Los Angeles, CA 90057
      View Details
    • Contact for pricing
      2,089 SF

      Creative Office/Studio Space Available

      Creative office/studio unit for rent in Los Angeles.
      2221-2225 Beverly Blvd, Los Angeles, CA 90057
      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.
    220 Bonnie Brae St
    Los Angeles, CA 90057-2512
    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.
    Sign Up Successful!
    You now have access to more from Realmo!