The Group
CRE
Off-Market Multifamily Acquisition Brief
Taylor
taylor@thegroupcre.com
(310) 555-1234
17842 S Muirfield Rd
APN:
5034-058-016
Mid-City / West Adams
34
units
Built
1945
🔗 Copy share link
✓ Copied to clipboard
Headline Metrics
Opportunity Score
13 / 100
Assessed Value
$5.71M
Last Sale Price
$11.85M
Last Sale Date
May 4, 2023
Hold Years
3.1 yrs
Units
34
RSO Status
pending
ULA Exposure
None / Pending
Soft-Story
pending
Why This Deal
top signals — public record sources
Prop 13 equity gap
Assessed $5.71M vs ~$9.0M est. market (63% of comp)
At 63% of submarket comp, locked equity creates sell/refi pressure
📂 LA County Assessor 2024 roll — annual assessed value (data.lacounty.gov)
+8
Owner entity: individual
Walter & Pedro Dominguez
Individual owner; lower succession signal without long hold
📂 LA County Assessor — owner-of-record (assessment roll)
+5
Ownership
LA County Assessor — owner of record
Current Owner
Walter & Pedro Dominguez
individual
Held
3.1 years
(since 2023)
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
$9.01M
max(AV × 1.5 = $$8.56M, submarket $/unit × units = $$9.01M)
ULA Tier
Tier 1 — $5.15M+ (4%)
ULA Tax Exposure
$360K
Source:
Measure ULA
· Ordinance 187382, Apr 2023. Paid by seller at close.
📊 Implied Cap Rate
Rent basis
submarket median rent
GSI (annual)
$734K
NOI (5.0% vacancy, 35.0% opex)
$453K
At AV
(Prop-13 — understated)
7.9%
$5.71M AV
At Market
(comp-adjusted)
5.0%
$9.01M 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