$3,150,000

Estimated payment $18,234/month

Total Views 544
1 Bed
2 Baths
7,312 Sq Ft
$431 Price per Sq Ft

Highlights

  • Dual Staircase
  • Property is near public transit
  • Quartz Countertops
  • Mountain View
  • Spanish Architecture
  • Laundry Room

About This Home

Investment Highlights
• Comprehensive 2024 Gut Renovation with New COFO: The entire building was gut renovated, resulting in a new Certificate of Occupancy issued in 2024. Over $1.2 million in capital improvements were completed, including all-new plumbing, electrical systems, drywall, paint, flooring, and cabinetry. This turnkey status provides investors with a high-quality asset and minimal immediate maintenance requirements. • Proven Micro-Unit Model with Strong Rental Yield: The building features 23 units comprised primarily of micro-units (87% studios) designed to serve budget-oriented residents in Los Angeles. This high-efficiency model yields an impressive rent of $4.94 per square foot, justifying the property's valuation through proven rental demand for smaller, affordable living spaces. • Immediate Financial Performance and High Returns: At an asking price of $3,150,000, the property offers a current CAP rate of 8.07% and a 10.12% Cash-on-Cash return. This performance significantly exceeds the market average CAP rate of 7.11%, making it an exceptional opportunity for investors seeking robust, immediate cash flow. • Substantial Built-In Revenue Upside: There is significant potential for growth, with the pro forma CAP rate projected at 8.55% and a Cash-on-Cash return of 11.72%. Financial projections show that monthly income can grow from the current $33,661 to a market rate of $41,375, representing a nearly 23% revenue increase as legacy leases are marked to market. • Strategic Location in Historic South Central Hub: Located at 440 E 27th Street, the property is nestled in a thriving rental hub near the University of Southern California (USC) and major transit routes like the Expo Line. The neighborhood is experiencing active revitalization and sits within a demographic area projected to have an average household income of $81,857 within a 3-mile radius by 2026.

Listing Agent

Logan Altman

Altman Apartments LLC Brokerage Phone: 310-903-0222 License #01965826 Listed on: 02/23/2026

Property Details

Home Type

  • Apartment

Year Built

  • Built in 1925 | Remodeled

Lot Details

  • 6,253 Sq Ft Lot
  • No Common Walls
  • Wrought Iron Fence
  • Rectangular Lot
  • Level Lot
  • Density is over 40 Units/Acre

Property Views

  • Mountain
  • Neighborhood

Home Design

  • Spanish Architecture
  • Entry on the 1st floor
  • Turnkey
  • Flat Roof Shape
  • Fire Rated Drywall
  • Frame Construction
  • Stucco

Interior Spaces

  • 7,312 Sq Ft Home
  • 2-Story Property
  • Dual Staircase
  • Ceiling Fan
  • Laminate Flooring
  • Laundry Room

Kitchen

  • Gas Oven
  • Gas Range
  • Quartz Countertops

Bedrooms and Bathrooms

  • 1 Bedroom
  • 2 Bathrooms

Home Security

  • Closed Circuit Camera
  • Carbon Monoxide Detectors
  • Fire and Smoke Detector

Location

  • Property is near public transit
  • Urban Location

Utilities

  • Heating System Uses Natural Gas
  • Wall Furnace
  • Natural Gas Connected
  • Cable TV Available

Listing and Financial Details

  • Legal Lot and Block 6 / 7
  • Assessor Parcel Number 5128009006
  • $1,391 per year additional tax assessments

Community Details

Building Details

  • Rent Control
  • 17 Separate Electric Meters
  • 1 Separate Gas Meter
  • 1 Separate Water Meter
  • Cable TV Expense $6,900
  • Electric Expense $42,248
  • Fuel Expense $5,027
  • Gardener Expense $720
  • Insurance Expense $17,104
  • Maintenance Expense $17,250
  • Pest Control $1,080
  • Professional Management Expense $16,542
  • Trash Expense $5,838
  • New Taxes Expense $41,580
  • Operating Expense $159,254
  • Gross Income $434,869
  • Net Operating Income $254,307

Additional Features

  • 23 Units
  • Laundry Facilities

Property Details

Home Type

Apartment

Year Built

Built in 1925 | Remodeled

Lot Details

6,253 Sq Ft Lot

Listing Details

  • Assessments: Yes
  • CapRate: 8.07
  • Professional Management Expense: 16542.00
  • Property Attached: No
  • Road Frontage Type: City Street
  • Road Surface Type: Paved
  • Security: Closed Circuit Camera(s), Carbon Monoxide Detector(s), Fire Rated Drywall, Smoke Detector(s)
  • View: Yes
  • Zoning: RD1.5-1
  • Architectural Style: Spanish
  • Property Condition: Turnkey, Updated/Remodeled
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 720.00
  • Parcel Number: 5128009006
  • Year Built: 1925
  • Special Features: None

Interior Features

  • Fireplace: No
  • Interior Amenities: Quartz Counters, Ceiling Fan(s), 2 Staircases
  • Stories: 2
  • Common Walls: No Common Walls
  • Flooring: Laminate
  • Appliances: Yes
  • Entry Level: 1
  • Levels: Two
  • Price Per Square Foot: 430.80

Exterior Features

  • View: Mountain(s), Neighborhood
  • Fence: Yes
  • Fencing: Wrought Iron
  • Pool Private: No
  • Roof: Flat
  • Spa: No
  • Construction Materials: Frame, Stucco, Drywall Walls

Garage/Parking

  • Parking: No

Utilities

  • Utilities: Natural Gas Connected, Sewer Connected, Cable Connected, Electricity Connected, Water Connected
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Refrigerator, Gas Range, Gas Oven
  • Heating Type: Natural Gas, Wall Furnace
  • Laundry Features: Community, Common Area
  • Pest Control Expense: 1080.00
  • Sewer: Public Sewer
  • Trash Expense: 5838.00
  • Water Source: Public

Condo/Co-op/Association

  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Urban, Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Rectangular Lot, Level, Near Public Transit, Over 40 Units/Acre
  • Lot Size Sq Ft: 6253.00
  • Lot Size Acres: 0.1435

Rental Info

  • Tenant Pays: Cable TV, Electricity

Multi Family

  • Cable TV Expense: 6900.00
  • Electric Expense: 42248.00
  • Fuel Expense: 5027.00
  • Gross Income: 434869.00
  • Gross Multiplier: 7.24
  • Gross Operating Income: 413562.00
  • Gross Scheduled Income: 434869.00
  • Insurance Expense: 17104.00
  • Lot Size Area: 6253.0000 Square Feet
  • Maintenance Expense: 17250.00
  • Net Operating Income: 254307.00
  • Number Of Separate Electric Meters: 17
  • Number Of Separate Gas Meters: 1
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 23
  • Number With Drapes: 23
  • Number With Range: 23
  • Number With Refrigerator: 23
  • Operating Expense: 159254.00
  • Rent Control: Yes
  • Total Expenses: 159254.00
  • Vacancy Allowance Rate: 5.00

Tax Info

  • New Taxes Expense: 41580.00
  • Tax Block: 7
  • Tax Lot: 6
  • Tax Tract Number: DAMAN A
  • TaxOtherAnnualAssessmentAmount: 1391.00

Map

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

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $24,264 $1,952,622 $530,604 $1,422,018
2024 $24,264 $1,914,336 $520,200 $1,394,136
2023 $23,808 $1,876,800 $510,000 $1,366,800
2022 $22,731 $1,840,000 $500,000 $1,340,000
2021 $20,050 $1,601,420 $1,010,360 $591,060
2020 $2,037 $69,400 $16,561 $52,839
2019 $2,004 $68,070 $16,237 $51,833
2018 $1,910 $66,766 $15,919 $50,847
2016 $1,719 $62,703 $15,301 $47,402
2015 $1,708 $61,762 $15,072 $46,690
2014 $1,797 $60,553 $14,777 $45,776
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
02/23/2026 02/23/26 For Sale $3,150,000 0.0% $431 / Sq Ft
01/04/2026 01/04/26 Off Market $1,350 -- --
10/20/2025 10/20/25 Price Changed $1,350 -32.3% $4 / Sq Ft
08/13/2025 08/13/25 For Rent $1,995 0.0% --
09/13/2021 09/13/21 Sold $1,840,000 -7.1% $252 / Sq Ft View Prior Sale
06/28/2021 06/28/21 Pending -- -- --
06/09/2021 06/09/21 For Sale $1,980,000 -- $271 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SR26039501

California Regional Multiple Listing Service (CRMLS)
Your Personal Tour Guide

Ask me questions while you tour the home.