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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    461 N Vista St Los Angeles, CA 90036

    • Commercial real estate
    • 4,112 SF
    For Sale
    View listing
    $1,899,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-8313065
    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 461 N Vista St

    Year built
    1939
    Property size
    4,112 SF
    Property type
    Commercial real estate
    APN
    5526-032-002

    Description

    This 3-unit apartment building presents a compelling value-add investment opportunity in Los Angeles' desirable Fairfax neighborhood. The property boasts 4,112 square feet of net rentable space situated on a 6,105 square foot lot. Built in 1939, the two-story building currently enjoys 100% occupancy, generating a current NOI of $68,670, representing a 3.12% cap rate. Pro forma projections indicate a potential NOI of $82,398 and a 3.75% cap rate, suggesting significant upside. The unit mix includes two 2-bedroom, 1-bathroom units and one 2-bedroom, 2-bathroom unit, each offering substantial living space. Its prime location offers convenient access to The Grove, Pan-Pacific Park, and other key Los Angeles attractions. The property is zoned LARD1.5 and features a total of 4,112 square feet, priced at $535.02 per square foot and $733,333.33 per unit. The asking price for this exceptional investment is $2,200,000. The property's strong performance and potential for increased profitability make it an attractive addition to any investment portfolio. The APN is 5526-032-002.

    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
    -118.35224456965
    Latitude
    34.079963634751

    Comparable in this City

    • $999,000
      1,150 SF

      Modern Penthouse with City Views

      Luxurious penthouse with modern design, city views, and convenient location.
      600 S Ridgeley Dr, Los Angeles, CA 90036
      View Details
    • $2,495,000

      Miracle Mile Art Deco Apartments

      Two-story, eight-unit Art Deco building in Miracle Mile.
      626 S Cloverdale Ave, Los Angeles, CA 90036
      View Details
    • $1,995,000
      5,486 SF

      Fairfax District Multifamily ADU Opportunity

      Four-unit building with ADU potential in prime Los Angeles location.
      358 N Ogden Dr, Los Angeles, CA 90036
      View Details
    • $2,495,000
      Pending

      Spacious Duplex in Prime Location

      Bright duplex with remodeled unit, large lot, and garage.
      183 S Detroit St, Los Angeles, CA 90036
      View Details
    • $2,795,000
      5 SF

      Miracle Mile Spanish Colonial Duplex

      Charming, remodeled duplex in Miracle Mile with modern amenities.
      203 South Detroit St, Los Angeles, CA 90036
      View Details
    • $1,790,000
      2,498 SF

      Los Angeles Duplex with Yard

      Charming duplex in Hancock Park with modern amenities and yards.
      803 S Sycamore Ave, Los Angeles, CA 90036
      View Details

    Similar Nearby for Sale

    • $2,495,000

      Miracle Mile Art Deco Apartments

      Two-story, eight-unit Art Deco building in Miracle Mile.
      626 S Cloverdale Ave, Los Angeles, CA 90036
      View Details
    • $999,000
      1,150 SF

      Modern Penthouse with City Views

      Luxurious penthouse with modern design, city views, and convenient location.
      600 S Ridgeley Dr, Los Angeles, CA 90036
      View Details
    • $1,995,000
      5,486 SF

      Fairfax District Multifamily ADU Opportunity

      Four-unit building with ADU potential in prime Los Angeles location.
      358 N Ogden Dr, Los Angeles, CA 90036
      View Details
    • $2,495,000
      Pending

      Spacious Duplex in Prime Location

      Bright duplex with remodeled unit, large lot, and garage.
      183 S Detroit St, Los Angeles, CA 90036
      View Details
    • $3,995,000
      7,672 SF

      Architectural Multifamily Property in Los Angeles

      Rare multifamily investment opportunity in a desirable Los Angeles neighborhood.
      143 N Sycamore Ave, Los Angeles, CA 90036
      View Details
    • $2,795,000
      5 SF

      Miracle Mile Spanish Colonial Duplex

      Charming, remodeled duplex in Miracle Mile with modern amenities.
      203 South Detroit St, Los Angeles, CA 90036
      View Details

    Similar Nearby for Lease

    • $42 SF/Yr
      60,000 SF

      Wilshire Blvd Retail Spaces Available

      Prime Los Angeles retail space, multiple suites.
      5410 Wilshire Blvd, Los Angeles, CA 90036
      View Details
    • $33 SF/Yr
      14,335 SF

      Miracle Mile Office Sublease Opportunity

      14,335 SF Office Space Available
      5900 Wilshire Blvd, Los Angeles, CA 90036
      View Details
    • Contact for pricing
      465,972 SF

      Creative Office Space Sublease

      Sublease opportunity in Wilshire Courtyard West, Miracle Mile.
      5750 Wilshire Blvd, Los Angeles, CA 90036
      View Details
    • Contact for pricing
      16,690 SF

      Retail Space on Wilshire Boulevard

      Retail space available for lease on Wilshire Boulevard.
      5575 Wilshire Blvd, Los Angeles, CA 90036
      View Details
    • Contact for pricing

      Beverly Boulevard Retail Center

      Fully leased retail center on Beverly Boulevard.
      7221-7225 Beverly Blvd, Los Angeles, CA 90036
      View Details
    • $4 SF/Yr
      2,365 SF

      Retail Space on Beverly Blvd

      First floor retail space available for rent in Los Angeles.
      7350-7358 Beverly Blvd, Los Angeles, CA 90036
      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.
    461 N Vista St
    Los Angeles, CA 90036
    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.