45-Unit Affordable Multifamily Development | North Hollywood (91606)

A fully entitled, transit-oriented, 4-story apartment community delivering 45 modern affordable units designed for the workforce and car-free urban renter. The project is 100% privately funded, allowing faster execution, lower costs, and immediate market capture.
1
Walk Score (Very Walkable)
0
Transit Score
0
1

Development Snapshot

45 Units

4 Stories

33 One-Bedrooms

12 Studios

No Resident Parking

(Transit-Oriented Design)

7,800 SF

Infill Site

RD1.5-1

Zoning

Vested &

Fully Approved Entitlements

42 Bike

Spaces

Construction

16–18 months

Financial Highlights

Year 1 Performance (Projected)

Potential Rental Income:

$1.19M

Effective Gross Income:

$1.2M

Net Operating Income:

$959,641

Net Cash Flow:

$473,864

Cost to Build:

$6.0M

Projected Value:

$19.19M

Lean operating model + low vacancy assumptions = strong, stable cash flow.

Market Opportunity

High Demand. Limited Supply. Immediate Need.

500,000+

affordable unit deficit across LA County

~4%

North Hollywood vacancy

70%

of low-income renters severely rent-burdened

$1,800-$2,200

Target rent range

500,000+

affordable unit deficit across LA County

~4%

North Hollywood vacancy

70%

of low-income renters severely rent-burdened

$1,800–$2,200

Target rent range

Media & studio workforce

Young professionals

Seniors downsizing

Car-free renters

Community Impact

Steps from Metro, designed for walkable living.
Higher density, lower construction costs, stronger NOI.
Private funding avoids subsidy delays.
Modern finishes at attainable rents.

Investment & Exit

Capital deployed in phases to reduce idle exposure

Planned refinance at stabilization (18-month term)

Alternatives: sale or recapitalization

Stable affordable housing fundamentals support predictable valuations and lender demand

1

Why This Project Wins

45 new affordable homes

Supports workforce housing

Reduced emissions through car-free design

Responsible infill development with minimal displacement

Scroll to Top