$3,985,000

Estimated payment $25,134/month

Total Views 14,713
1 Bed
23 Baths
7,312 Sq Ft
$545 Price per Sq Ft

About This Home

This 23-unit 1920's building in South LA consists of three 1-bedrooms and 20-studios. Built in 1925 and newly renovated with Certificate of Occupancy in 2024, this property is fully occupied. Three new units were added to the existing floorplan and 16 units were separately metered for electricity. This building is priced to sell at a 7.0% cap rate on current income with the potential for 13.3% more rental upside.

Last Listed By

Logan Altman

Altman Apartments LLC Brokerage Phone: 310-903-0222 License #01965826 Listed on: 04/11/2025

Property Details

Home Type

  • Apartment

Year Built

  • Built in 1925

Lot Details

  • 6,253 Sq Ft Lot
  • No Common Walls
  • Rectangular Lot

Interior Spaces

  • 7,312 Sq Ft Home
  • 2-Story Property
  • Laundry Room

Bedrooms and Bathrooms

  • 1 Bedroom
  • 23 Bathrooms

Location

  • Urban Location

Listing and Financial Details

  • Legal Lot and Block 6 / 7
  • Assessor Parcel Number 5128009006
  • $1,279 per year additional tax assessments

Community Details

Building Details

  • Rent Control
  • 16 Separate Electric Meters
  • 1 Separate Gas Meter
  • 1 Separate Water Meter
  • Cable TV Expense $6,000
  • Fuel Expense $6,000
  • Gardener Expense $720
  • Insurance Expense $22,046
  • Maintenance Expense $17,250
  • Other Expense $200
  • Pest Control $1,080
  • Professional Management Expense $16,794
  • Trash Expense $5,839
  • Water Sewer Expense $7,500
  • New Taxes Expense $52,708
  • Operating Expense $140,902
  • Gross Income $432,789
  • Net Operating Income $278,904

Additional Features

  • 23 Units
  • Laundry Facilities

Property Details

Home Type

Apartment

Year Built

Built in 1925

Lot Details

0

Listing Details

  • Price Per Unit: 173261
  • Professional Management Expense: 16794.00
  • Property Attached: No
  • Water Sewer Expenses: 7500.00
  • Zoning: LARD1.5
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 720.00
  • Parcel Number: 5128009006
  • Year Built: 1925
  • Special Features: None

Interior Features

  • Stories: 2
  • Entry Location: Front
  • Common Walls: No Common Walls
  • Entry Level: 1
  • Price Per Square Foot: 544.99

Exterior Features

  • Pool Private: No

Utilities

  • Laundry: Yes
  • Laundry Features: Common Area
  • Pest Control Expense: 1080.00
  • Sewer: Public Sewer
  • Trash Expense: 5839.00
  • Water Source: Public

Condo/Co-op/Association

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

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Rectangular Lot
  • Lot Size Sq Ft: 6253.00
  • Lot Size Acres: 0.1435

Rental Info

  • Tenant Pays: Electricity, Insurance

Multi Family

  • Cable TV Expense: 6000.00
  • Fuel Expense: 6000.00
  • Gross Income: 432789.00
  • Gross Scheduled Income: 432789.00
  • Insurance Expense: 22046.00
  • Lot Size Area: 6253.0000 Square Feet
  • Maintenance Expense: 17250.00
  • Net Operating Income: 278904.00
  • Number Of Separate Electric Meters: 16
  • Number Of Separate Gas Meters: 1
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 23
  • Operating Expense: 140902.00
  • Other Expense: 200.00
  • Other Expense Description: fire ext
  • Rent Control: Yes
  • Total Expenses: 140902.00
  • Vacancy Allowance: 12984

Tax Info

  • New Taxes Expense: 52708.00
  • Tax Block: 7
  • Tax Census Tract: 2267.02
  • Tax Lot: 6
  • Tax Tract Number: DAM...
  • TaxOtherAnnualAssessmentAmount: 1279.00

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
04/11/2025 04/11/25 For Sale $3,985,000 +116.6% $545 / Sq Ft
09/13/2021 09/13/21 Sold $1,840,000 -7.1% $252 / Sq Ft
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)

Similar Home in Los Angeles, CA

  • 7025 Vassar Ave, Los Angeles, CA 91303

    $4,200,000

    • 3 Beds
    • 16,106 Sq Ft
    • 7025 Vassar Ave
    • Los Angeles, CA

    Welcome to 7025 Vassar Avenue. This property presents a unique opportunity for investors to significantly increase value through targeted renovations and improved management. This strategically located complex offers significant upside potential for investors with a vision. With some light renovations and operational improvements, this property can see substantial appreciation in both value and

    Kevin Kim Circa Properties, Inc.

    Section Image

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SR25079856

California Regional Multiple Listing Service (CRMLS)