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:

$1.05M

Net Operating Income:

$824,177

Net Cash Flow:

$349,650

Cost to Build:

$6.0M

Projected Value:

$16.48M

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

$2,000-$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

Why This Project Wins

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