Confidential Broker Opinion of Value

WAVES — 177 S. Robertson Blvd

Beverly Hills, CA 90211
20,000
Lot SF
C-3 MU
Zoning
79
Units
104,814
Building SF
10
Stories
~0.3 mi
to Purple Line Metro
LA Apartment Advisors at Marcus & Millichap

The LAAA Team is one of Southern California’s most active multifamily and development land brokerage groups. Founded by Glen Scher and Filip Niculete, we are dedicated to delivering expert multifamily brokerage services in Los Angeles, helping investors navigate the market with precision, strategy, and results-driven execution. With over 504 closed transactions and $1.6B in total sales volume, our team thrives on providing data-driven insights, strategic deal structuring, and hands-on client service to maximize value for our clients.

504
Closed Transactions
$1.6B
Total Sales Volume
4,170+
Units Sold
34
Median Days on Market
Glen Scher
Glen Scher
Senior Managing Director, Investments

Glen Scher is a Senior Managing Director at Marcus & Millichap and co-founder of the LAAA Team. A UC Santa Barbara graduate in Economics, Glen launched his career in 2014 and earned Rookie of the Year from the SFV Business Journal by 2016. Glen has closed over 504 transactions totaling $1.6B+.

Glen.Scher@marcusmillichap.com · (818) 212-2808 · CA Lic. 01962976
Filip Niculete
Filip Niculete
Senior Managing Director, Investments

Filip Niculete is a Senior Managing Director at Marcus & Millichap and co-founder of the LAAA Team. Born in Romania and raised in the San Fernando Valley, Filip studied Finance at San Diego State University and began his career at Marcus & Millichap in 2011. Known for execution, integrity, and relentless work ethic, Filip and the LAAA Team have closed over $1.6B in transactions.

Filip.Niculete@marcusmillichap.com · (818) 212-2748 · CA Lic. 01905352
Aida Memary
Aida Memary
Associate, Investments
Logan Ward
Logan Ward
Associate, Investments
Morgan Wetmore
Morgan Wetmore
Associate, Investments
Luka Leader
Luka Leader
Associate, Investments
Alexandro Tapia
Alexandro Tapia
Associate, Investments
Blake Lewitt
Blake Lewitt
Associate, Investments
Mike Palade
Mike Palade
Agent Assistant
Tony H. Dang
Tony H. Dang
Business Operations Manager
Data-Driven Marketing + Proven Performance
30K+
Targeted Emails
500+
Developer Calls / Listing
3.7
Avg Offers / Listing
97.6%
Avg SP/LP Ratio

Direct Developer Outreach

500+ targeted calls per listing focused on active high-rise and mid-rise developers in the Beverly Hills / Westside submarket. Personal follow-up within 48 hours. The LAAA Team maintains a proprietary database of developers who have acquired mixed-use and density bonus sites within 3 miles of the subject.

Email Campaigns

30,000+ qualified investor and developer contacts segmented by deal type (density bonus projects, high-rise specialists, mixed-use developers) and geography. Multi-touch drip campaigns with pro forma support materials included in every outreach.

Online Platforms

MarcusMillichap.com, CoStar, Crexi, LoopNet, and a custom property website. Development opportunities in Beverly Hills attract a national buyer pool — our digital marketing is targeted to institutional developers, family offices, and private equity groups.

Office & Industry Network

Office-wide agent blast to 100+ agents, industry networking events, and strategic broker co-marketing. The LAAA Team actively coordinates with entitlement consultants and architects familiar with Beverly Hills’s density bonus and builder’s remedy programs who can introduce pre-qualified developer clients.

Beverly Hills Mixed-Use Development — 177 S. Robertson Blvd

The LAAA Team is proud to present WAVES, a proposed 10-story, 79-unit mixed-use development at the corner of S. Robertson Blvd and Charleville Blvd in Beverly Hills. Designed by Gabbay Architects, the project features 74,327 SF of residential space, 12,187 SF of ground-floor retail, and 95 subterranean parking spaces across three basement levels. The site is zoned C-3 Mixed-Use Overlay and leverages California’s State Density Bonus Law to achieve an effective FAR of ~5.24x.

Located approximately 0.3 miles from the forthcoming Wilshire/La Cienega Purple Line Metro station (opening May 2026), the project benefits from transit-oriented development advantages, including enhanced density bonus eligibility. Beverly Hills’s exemption from LA’s Measure ULA transfer tax provides significant exit cost savings for investors transacting above $5M. Based on comparable sales, rent analysis, and a developer’s residual land value model, the LAAA Team estimates a stabilized finished value of $90,000,000 ($1,139,241/unit).

C-3 Mixed-Use Overlay Zoning

Zoned C-3 with Beverly Hills Mixed-Use Overlay, allowing commercial and residential uses. The site leverages California’s density bonus law to achieve 79 units where base zoning would permit far fewer. Type I-A high-rise construction at 85’-0”.

79 Units via Density Bonus

The project includes 8 Very Low-Income and 4 Moderate-Income units under the stacked density bonus program, enabling a total of 79 units. The affordable set-aside unlocks significant density and height concessions that make the project economically viable.

Purple Line Metro Station (0.3 mi)

The Wilshire/La Cienega Purple Line station opens May 2026, providing direct subway access to Century City, Westwood/UCLA, and Downtown LA. Transit proximity is a major catalyst for both residential rents and retail foot traffic on Robertson Blvd.

12,187 SF Ground-Floor Retail

Robertson Blvd retail frontage commands $60–$84/SF/YR NNN. At an estimated $72/SF/YR, the retail component generates approximately $877,464 in annual revenue — providing meaningful income diversification beyond residential rents.

Measure ULA Exempt

Beverly Hills is exempt from LA’s Measure ULA transfer tax (4% on sales $5M–$10M, 5.5% on sales >$10M). On a $90M sale, this saves the buyer/seller approximately $4.95M compared to a City of LA transaction — a significant competitive advantage.

Stabilized Value: $90M ($1.14M/Unit)

Based on comparable sales (The BW Brentwood at $745K/unit, 9860 Olympic BH at $813K/unit) and the new-construction premium in Beverly Hills, the LAAA Team estimates a stabilized value of $90,000,000 at a 4.97% cap rate on current rents.

S. Robertson Blvd & Charleville — Beverly Hills, CA 90211

177 S. Robertson Blvd occupies a prominent corner lot at the intersection of Robertson Boulevard and Charleville Boulevard in Beverly Hills. The site sits within one of LA’s most affluent and supply-constrained rental markets, with average asking rents of $3,270/mo — well above the LA metro average of $2,200/mo. The Purple Line D Extension will bring subway service to the Wilshire/La Cienega station, approximately 0.3 miles from the subject, in May 2026.

Location Details

Cross StreetsS. Robertson Blvd & Charleville Blvd
Nearest MetroPurple Line – Wilshire/La Cienega (~0.3 mi)
Rodeo Drive~0.7 mi
Century City~1.0 mi
Cedars-Sinai Medical Center~0.8 mi
Nearest FreewayI-10 (~1.5 mi) / I-405 (~3 mi)
LAX Airport~10 mi

Market Indicators

BH Avg Asking Rent$3,270/mo (CoStar)
LA Metro Avg Rent$2,200/mo
BH Vacancy Rate6.3%
YoY Rent Growth1.2%
BH Median HH Income$110,000+
New Construction Exempt from Rent ControlYes (AB 1482)
Measure ULA ExemptYes (Beverly Hills)
WAVES — 177-179 S. Robertson Blvd

Site Overview

Address177-179 S. Robertson Blvd, Beverly Hills, CA 90211
Lot Size20,000 SF (~200’ x 105’)
ZoningC-3 Mixed-Use Overlay Zone
ArchitectGabbay Architects
Construction TypeType I-A w/ Fire Sprinklers (High-Rise)
Building Height85’-0” (10 Stories)
Year Built (Projected)2029
Effective FAR~5.24x

Building Program

Total Units79
Total Building SF104,814 SF
Residential SF74,327 SF
Retail SF (1st Floor)12,187 SF
Rec Rooms7,277 SF
Common Areas10,323 SF
Parking95 Spaces (3 Subterranean Levels)
Parking Ratio~1.2 Spaces/Unit
79-Unit Program with Density Bonus
67
Market-Rate Units
Studios, 1BR, 2BR, 3BR
8
Very Low-Income
Required for Density Bonus
4
Moderate-Income
Stacked Bonus
79
Total Units
Avg 941 SF / Unit
Unit TypeBedsProposed SFCount% MixTotal SFCurrent Rent/MoMarket Rent/Mo
Type CStudio64333.8%1,929$3,150$3,500
Types A1–A13, A21BR (Market)655–7721721.5%~11,832$4,500$5,200
1BR VLI1BR (Affordable)69645.1%2,784$1,200$1,200
Types B1–B22BR (Market)862–1,0204354.4%~41,237$6,500$7,500
2BR MOD2BR (Moderate)95945.1%3,836$2,800$2,800
Types D4, D413BR1,489–1,58378.9%~10,987$10,000$12,000
TOTALAvg 94179100%74,327$451,450/mo$521,400/mo
Class A New Construction — Within 2 Miles of Subject
PropertyLocationUnitsYear1BR Rent2BR Rent$/SF/MoDist.
8500 Burton Way (Caruso)BH-Adjacent872020 Renov$7,350+$11,000+$8.64–$8.830.5 mi
Blu Beverly Hills8601 Wilshire, BHNew Const.$4,600–$4,695$6,195$4.86–$5.270.3 mi
Gardenhouse BH8600 Wilshire, BH182020$17,500+Ultra-Luxury0.3 mi
Ten ThousandCentury City2832017~$14,750$11,350+$7.24–$14.081.5 mi
5550 Wilshire (Windsor)Miracle MileNew Const.$3.02–$3.882.0 mi
One Museum SquareMiracle MileNew Const.$5,360+$6,580+2.0 mi
8899 BeverlyWest Hollywood402021~$2,4700.7 mi
WAVES Rent Positioning: Based on the comparable set, the LAAA Team recommends positioning WAVES between Blu Beverly Hills (lower bound) and 8500 Burton Way (upper bound). 1BR: $3,800–$5,200/mo | 2BR: $5,500–$7,500/mo | 3BR: $8,000–$12,000/mo. Ground-floor retail on Robertson Blvd: $66–$72/SF/YR NNN.
Recent Multifamily Transactions — Westside LA
PropertySale Price$/UnitUnitsYear BuiltTypeDate
The BW, Brentwood$58,100,000$744,872782013Mixed-UseApr 2025
2201 Beverly Glen, CC$66,100,000$584,9551131999MultifamilyMar 2023
LC by CLG, Hollywood$46,500,000$553,57184ModernBoutique MF2023
Terraces at La Cienega, WeHo$23,000,000$479,16748MultifamilyFeb 2026
Paragon, Monrovia$87,300,000$535,000163MF + RetailAug 2024
9860 W. Olympic, BH$4,875,000$812,5006Small MFJun 2025
Cap Rate Benchmarks: Beverly Hills 3.5%–5.0% | West LA/Brentwood 4.2%–4.5% | Santa Monica ~3.5% | LA Metro Average 3.9%. New construction Class A in Beverly Hills commands a significant premium — $600K–$800K+/unit based on comparable transactions.

Land Comparables

AddressSizePrice$/SF LandZoningNotes
401 S. Robertson, BH15,836 SF$7,125,000$450/SFC-3 MUFor Sale — Corner at Olympic
BH Plaza, 8950 Olympic30,000 SF$34,250,000$1,142/SFC-3Sold Sep 2023
Beverly Connection~435,600 SF$270,000,000~$620/SFComm.Sold Mar 2026 — Cedars-Sinai
615 N. Alpine Dr, BH15,627 SF$8,900,000~$569/SFRes.Sold — BH Flats
1050 S. La Cienega$48,000,000$90K/unitMUSold 2021 — 532-unit tower entitled
Subject Land Valuation: At $450–$620/SF of land, the 20,000 SF subject site implies a land value range of $9,000,000–$12,400,000 ($114K–$157K per unit). The current estimate of $15,000,000 reflects the premium for an entitled, shovel-ready Beverly Hills mixed-use development site with density bonus approval.
Stabilized Pro Forma & Land Residual Analysis
Estimated Stabilized Value
$90,000,000
79-Unit Mixed-Use Development — Beverly Hills, CA
$1.14M
Price / Unit
$859
Price / SF
4.97%
Current Cap Rate
16.6x
Current GRM

Stabilized Operating Statement

Rent Roll — Pro Forma
3 Studios @ $3,150/mo$9,450
17 x 1BR (Market) @ $4,500/mo$76,500
4 x 1BR (VLI) @ $1,200/mo$4,800
43 x 2BR (Market) @ $6,500/mo$279,500
4 x 2BR (Moderate) @ $2,800/mo$11,200
7 x 3BR @ $10,000/mo$70,000
Monthly Residential Income$451,450
Monthly Retail Income (12,187 SF)$73,122
Total Monthly SGI$524,572
Annualized SGI$6,294,864
Stabilized Operating Statement
Gross Scheduled Income$6,294,864
Vacancy (3%)($188,846)
Effective Gross Income$6,106,018
Operating Expenses($1,635,350)
Net Operating Income$4,470,668
Current Cap Rate4.97%
Market NOI$5,284,886
Market Cap Rate5.87%
Estimated Finished Value$90,000,000

Developer’s Land Residual Analysis

Land Price$/Unit$/Land SFTotal Dev CostConst. Loan Int.Developer ProfitProfit %
$16,000,000$202,532$800$66.6M$6.7M$10.4M12.3%
$15,000,000$189,873$750$65.6M$6.6M$11.5M13.6%
$14,000,000 ← Est. Current$177,215$700$64.6M$6.5M$12.7M15.0%
$13,000,000$164,557$650$63.6M$6.4M$13.8M16.4%
$12,000,000$151,899$600$62.6M$6.3M$15.0M17.7%
Assumptions: 79 buildable units; 104,814 SF total; $450/SF hard cost (rentable); $200/SF non-rentable; 10% soft costs; $75,000/parking spot (95 spots); 8% construction loan rate over 3 years; 6% cost of sale; $90,000,000 estimated finished value. Developer profit calculated as Net Revenues less Total Development Costs including land and holding costs.

Operating Expenses (Pro Forma)

Operating Expenses
Real Estate Taxes (1.2% of $90M)$1,080,000
Insurance ($1/SF)$104,814
Utilities$28,440
Repairs & Maintenance ($500/unit)$39,500
Trash$24,000
Elevator$12,000
Reserves ($250/unit)$19,750
Cleaning$6,000
Management Fee (3%)$188,846
Payroll$60,000
General & Admin$72,000
Total Expenses$1,635,350
Per Unit$20,701
Per SF$15.60
Development Costs Summary
Rentable SF74,313 SF
Hard Cost (Rentable @ $450/SF)$33,440,907
Hard Cost (Non-Rentable @ $200/SF)$6,100,175
Total Hard Costs$39,541,082
Subterranean Parking (95 spots)$7,125,000
Soft Costs (10% of Hard)$3,954,108
Total Development Costs$50,620,190
Total Cost per SF$483
Total Cost per Unit$640,762
Finished Value (Est.)$90,000,000
$/SF Finished Value$859
$/Unit Finished Value$1,139,241

This analysis is based on information believed to be reliable but not guaranteed. Projected rents, expenses, and construction costs are estimates using LAAA Team broker-optimistic benchmarks and available market data as of April 2026. Actual results may vary. Buyers should conduct independent due diligence including verification of zoning designations, density bonus eligibility, and current entitlement timelines with the City of Beverly Hills.

LA Apartment Advisors at Marcus & Millichap
Glen Scher
Glen Scher
Senior Managing Director, Investments
(818) 212-2808 Glen.Scher@marcusmillichap.com CA License: 01962976
Filip Niculete
Filip Niculete
Senior Managing Director, Investments
(818) 212-2748 Filip.Niculete@marcusmillichap.com CA License: 01905352
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. Buyer must verify the information and bears all risk for any inaccuracies. This Broker Opinion of Value is prepared exclusively for the named recipient and is not intended for distribution. Marcus & Millichap Real Estate Investment Services, Inc. | License: CA 01930580.