The Group
CRE
Off-Market Multifamily Acquisition Brief
Taylor
taylor@thegroupcre.com
(310) 555-1234
4835 S Gramercy Pl
APN:
4324-025-051
Mid-City / West Adams
32
units
Built
1973
🔗 Copy share link
✓ Copied to clipboard
Headline Metrics
Opportunity Score
63 / 100
Assessed Value
$4.13M
Last Sale Price
$7.86M
Last Sale Date
Feb 13, 1995
Hold Years
31.3 yrs
Units
32
RSO Status
pending
ULA Exposure
None / Pending
Soft-Story
pending
Why This Deal
top signals — public record sources
Long hold
31.3 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)
+25
Quitclaim deed
Quitclaim deed
Succession or estate event; heirs often prefer cash over landlord operations
📂 LA County Recorder — deed transfer records (rrcc.lacounty.gov)
+15
Prop 13 equity gap
Assessed $4.13M vs ~$8.5M est. market (49% of comp)
At 49% of submarket comp, locked equity creates sell/refi pressure
📂 LA County Assessor 2024 roll — annual assessed value (data.lacounty.gov)
+13
Owner entity: individual
Michael W. Wu
Individual owner with long hold — estate succession risk elevated
📂 LA County Assessor — owner-of-record (assessment roll)
+10
Ownership
LA County Assessor — owner of record
Current Owner
Michael W. Wu
individual
Held
31.3 years
(since 1995)
Deed Chain Summary
Date
From
To
Type
Feb 1995
—
—
Quitclaim Deed
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
$8.48M
max(AV × 1.5 = $$6.20M, submarket $/unit × units = $$8.48M)
ULA Tier
Tier 1 — $5.15M+ (4%)
ULA Tax Exposure
$339K
Source:
Measure ULA
· Ordinance 187382, Apr 2023. Paid by seller at close.
📊 Implied Cap Rate
Rent basis
submarket median rent
GSI (annual)
$691K
NOI (5.0% vacancy, 35.0% opex)
$427K
At AV
(Prop-13 — understated)
10.3%
$4.13M AV
At Market
(comp-adjusted)
5.0%
$8.48M 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 · Mid-City / West Adams submarket
No comps within Mid-City / West Adams 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