David Condon
310-440-8500 Ext.129
dcondon@naicapital.com
Carlton Way Apartments
 
Photo
Asking Price:  
$4,050,000
Current GRM:  
9.61
Market GRM:  
7.57
Current CAP:  
6.70%
Market CAP:  
8.33%
Cost / Unit:  
$130,645
Gross Building Area:  
28,272
Cost / SqFt:  
$157
Current Income:  
$421,392
Market Income:  
$534,840
Total Expenses:  
$137,659
Project Name:  
Carlton Way Apartments
# of Units:  
31
Address:  
6021-6029 Carlton Way
Cash Down Payment:  
$1,215,000 (30.00%)
City:  
Los Angeles
1 st TD Financing:  
$2,835,000 (70.00%)
State:  
CA.
2nd TD Financing:  
$0 (0.00%)
Zip:  
90028
Commission Split:  
Contact for Details
bar bar
The subject property has one non conforming unit.