$3,150,000

Estimated payment $19,031/month

Total Views 3,651
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
  • Closed Circuit Camera

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 in unit

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

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

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 $24,595 $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

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

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.