$1,900,000

Estimated payment $12,023/month

Total Views 6,115
16 Beds
16 Baths
8,062 Sq Ft
$236 Price per Sq Ft

Highlights

  • Corner Lot
  • Laundry Room
  • Floor Furnace
  • Built-In Features
  • Ceiling Fan

About This Home

Excellent opportunity to acquire a 16-unit apartment building in the West Adams district of Los Angeles by USC at a $118,750.00 cost per unit and $235.00 cost per square foot. This 8,062 sq. ft. building resides on a 6,801 sq. ft. corner lot which consists of 16 very large studios each with their own separate kitchen area. The property is located one block south of the 10 Freeway on an excellent and quiet stretch of Budlong Ave. at 24th St. and surrounded by single family homes and smaller apartment buildings. The property retains an excellent on-site manager making this a low maintenance asset for savvy investors. The building is well maintained and all units are individually metered for gas and electric with onsite laundry that brings in approximately $425.00 of additional monthly income. This "bread and butter" building has tremendous upside potential and is perfect for the investor looking to add more units in a great area to their portfolio and an excellent opportunity for a 1031 exchange buyer. Potential future student housing. Positioned in the northwest area of the 90007 zip code, 1.8 miles from USC, 2.5 miles from The Crypto.com Arena. CURRENT CAP RATE 5.0 % / CURRENT GRM 10.2 - PRO FORMA CAP RATE 10.6 % / PRO FORMA GRM 6.6

Listing Agent

Billy Rojas

Ashby & Graff License #01395544 Listed on: 02/11/2025

Ashby & Graff

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1911

Lot Details

  • 6,801 Sq Ft Lot
  • Lot Dimensions are 50x135
  • Corner Lot

Interior Spaces

  • 8,062 Sq Ft Home
  • 2-Story Property
  • Built-In Features
  • Ceiling Fan
  • Laundry Room

Kitchen

  • Oven or Range
  • Dishwasher

Bedrooms and Bathrooms

  • 16 Bedrooms
  • 16 Bathrooms

Utilities

  • Window Unit Cooling System
  • Floor Furnace
  • Central Water Heater
  • Cable TV Available

Community Details

  • 16 Units
  • Rent Control

Listing and Financial Details

  • The owner pays for water
  • Assessor Parcel Number 5054-018-012

Property Details

Home Type

Multi-Family

Year Built

Built in 1911

Lot Details

0

Listing Details

  • Property Type: Residential Income
  • Levels: Two
  • Street Number Display: Yes
  • Living Area: 8062
  • Lot Acreage: 0.1561
  • Lot Dimensions: 50x135
  • Price Per Unit: 118750.00
  • Stories: 2
  • Year Built: 1911
  • Number Of Photos: 8
  • State Abbrv: CA
  • Special Features: None
  • Property Sub Type: MultiFamily

Interior Features

  • Bedrooms: 16
  • Laundry: Laundry Area
  • Laundry Equipment: Own
  • Total Bathrooms: 16.00
  • Equipment: Dishwasher, Range/Oven, Refrigerator, Cable, Built-Ins
  • Inclusions: Washer & Dryer machines.
  • Price Per S Q F T: 235.67

Exterior Features

  • Other Structures: None

Utilities

  • Water Heater: Central Water Heater
  • Cooling: Window Unit(s), Ceiling Fan
  • Heating: Floor Furnace

Lot Info

  • Assessed Improvement Percent: 39.46
  • Assessed Improvement Value: 600910
  • Assessed Land Percent: 60.54
  • Assessed Land Value: 921796
  • Total Assessed Value: 1522706
  • Assessor Parcel Number: 5054-018-012
  • Lot Location: Corner Lot
  • Lot Size Area: 6801

Rental Info

  • Total Actual Rent: 180576.00
  • Owner Pays: Water
  • Rent Control: Yes
  • Tenant Pays: Gas, Electricity, Cable TV

Multi Family

  • Unit Type: 2106
  • Gross Rent Multiplier: 10.20
  • Number Of Units: 16
  • Rent Control: 100
  • Total Annual Expense: 85950
  • Type Of Units: Studios
  • Vacancy Rate: 3%

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
02/11/2025 02/11/25 For Sale $1,900,000 +50.0% $236 / Sq Ft
01/07/2014 01/07/14 Sold $1,267,000 -7.5% $157 / Sq Ft
10/07/2013 10/07/13 Pending -- -- --
08/15/2013 08/15/13 For Sale $1,370,000 +48.1% $170 / Sq Ft
03/05/2012 03/05/12 Sold $925,000 -5.5% $115 / Sq Ft
01/10/2012 01/10/12 Pending -- -- --
12/09/2011 12/09/11 For Sale $979,000 -- $121 / Sq Ft
Source: The MLS

Source: The MLS

MLS Number: 25497021

The MLS