The Group
CRE
Off-Market Multifamily Acquisition Brief
Taylor
taylor@thegroupcre.com
(310) 555-1234
3465 Camarillo St, Van Nuys
APN:
2306-040-073
San Fernando Valley
27
units
Built
1953
🔗 Copy share link
✓ Copied to clipboard
Headline Metrics
Opportunity Score
50 / 100
Assessed Value
$2.08M
Last Sale Price
$3.60M
Last Sale Date
Jul 26, 2006
Hold Years
19.8 yrs
Units
27
RSO Status
pending
ULA Exposure
None / Pending
Soft-Story
pending
Why This Deal
top signals — public record sources
Long hold
19.8 years
Prop 13 locks assessed value near purchase price; longer hold = larger gap to market
📂 LA County Assessor — Deed transfer records (last_sale_date field)
+18
Prop 13 equity gap
Assessed $2.08M vs ~$6.6M est. market (31% of comp)
At 31% of submarket comp, locked equity creates sell/refi pressure
📂 LA County Assessor 2024 roll — annual assessed value (data.lacounty.gov)
+17
Owner entity: trust
Rosen Living Trust
Trust ownership signals estate/succession planning; trustee sales common
📂 LA County Assessor — owner-of-record (assessment roll)
+15
Ownership
LA County Assessor — owner of record
Current Owner
Rosen Living Trust
trust
Held
19.8 years
(since 2006)
Most recent transfer:
arms length
LA Underwriting Pro-Forma
RSO · ULA · Cap rate — every number cited
🔵 RSO Rent Roll Model
RSO status pending LAHD data ingestion.
🟡 ULA Mansion Tax Exposure
Projected sale price
$6.62M
max(AV × 1.5 = $$3.12M, submarket $/unit × units = $$6.62M)
ULA Tier
Tier 1 — $5.15M+ (4%)
ULA Tax Exposure
$265K
Source:
Measure ULA
· Ordinance 187382, Apr 2023. Paid by seller at close.
📊 Implied Cap Rate
Rent basis
submarket median rent
GSI (annual)
$518K
NOI (5.0% vacancy, 35.0% opex)
$320K
At AV
(Prop-13 — understated)
15.4%
$2.08M AV
At Market
(comp-adjusted)
4.8%
$6.62M est.
AV cap is artificially high — Prop-13 AV locks near purchase price. The gap is the owner's hidden equity.
🔴 Soft-Story Retrofit Capex
Pending LADBS data ingestion.
Comparable Sales
Last 24 months · San Fernando Valley submarket
No comps within San Fernando Valley submarket in last 24 months with recorded sale prices.
LA Regulatory Flags
LAHD · LADBS · Measure ULA
🔵 RSO Status
data pending
Pending LAHD RSO dataset ingestion.
Source:
LAHD RSO dataset
· LAMC §151.02
🟡 ULA Mansion Tax
data pending
Pending la-flags-ingest data.
Source:
Measure ULA
· Ordinance 187382 (Apr 2023)
🔴 Soft-Story Retrofit
data pending
Pending LADBS data ingestion.
Source:
LADBS
· Ordinance #183893