$3,700,000
NEW CONSTRUCTION

Estimated payment $20,221/month

Total Views 101,518
22 Beds
20 Baths
10,760 Sq Ft
$344 Price per Sq Ft

Highlights

  • New Construction
  • Modern Architecture
  • Wood Frame Window
  • Multi-Level Bedroom
  • No HOA
  • 4-minute walk to Trinity Park Legends Court

About This Home

Discover an exceptional investment opportunity with this stunning new construction, green-certified six-unit building in the heart of Los Angeles. The building features a diverse mix of two 4-bedroom, 3-bath units; two 4-bedroom, 4-bath units; and two 3-bedroom, 3-bath units. Each unit is meticulously designed with open floor plans, spacious living and dining areas, gourmet kitchens equipped with stainless steel appliances, quartz countertops, and stylish cabinetry. Additional highlights include private yards, in-unit laundry, central HVAC, and sleek, modern bathrooms with premium fixtures. Ample closet space and high-end, durable finishes complete these thoughtfully designed units, built to attract tenants and minimize maintenance costs. Currently fully occupied, the property delivers a strong 5.83% cap rate in year one, with projections increasing to 6.12% in year two due to built-in rent escalations. Adding to the investment’s appeal is the potential to convert two garages into Accessory Dwelling Units (ADUs), creating two additional 2-bedroom units with custom amenities such as kitchens, bathrooms, and living spaces. This value-add opportunity could unlock a potential 7.5% cap rate, further enhancing the already impressive cash flow. With each unit separately metered, landlords avoid utility expenses, boosting profitability. The property’s prime location enhances its value and tenant appeal. Located less than 1.3 miles from USC’s West Entrance and 1.8 miles from the Los Angeles Memorial Coliseum and LAFC Stadium, the building benefits from proximity to key city landmarks and vibrant attractions. Boasting an 85 Walk Score, tenants enjoy easy access to freeways, public transportation, and nearby shopping, dining, and entertainment. The neighborhood’s thriving rental market ensures long-term appreciation and consistent occupancy. Investors also gain peace of mind with a 1-year builder warranty, while the green-certified construction offers energy efficiency and reduced tenant utility costs. The property includes 12 parking spaces (8 covered garage spots and 4 uncovered), a rare and desirable feature in Los Angeles. Best of all, this property is exempt from rent control, allowing for maximum rental income and flexibility. Whether expanding your portfolio or seeking a high-performing investment, this property offers unmatched financial benefits, modern amenities, and strong market potential.

Listing Agent

Drew Dunn

Four Brothers Real Estate, Inc. Brokerage Phone: 949-413-7911 License #01941825 Listed on: 11/19/2024

Townhouse Details

Home Type

  • Townhome

Est. Annual Taxes

  • $8,189

Year Built

  • Built in 2024 | New Construction

Lot Details

  • 8,479 Sq Ft Lot
  • Two or More Common Walls
  • Density is up to 1 Unit/Acre

Parking

  • 4 Open Parking Spaces
  • 8 Car Garage

Home Design

  • Modern Architecture
  • Entry on the 1st floor
  • Slab Foundation
  • Fire Rated Drywall
  • Composition Roof
  • Vinyl Siding
  • Stucco

Interior Spaces

  • 10,760 Sq Ft Home
  • 3-Story Property
  • Wood Frame Window
  • Vinyl Flooring

Kitchen

  • Convection Oven
  • Electric Range
  • Range Hood
  • Dishwasher
  • Trash Compactor
  • Disposal

Bedrooms and Bathrooms

  • 22 Bedrooms
  • Multi-Level Bedroom
  • 20 Bathrooms

Laundry

  • Laundry Room
  • 220 Volts In Laundry
  • Gas And Electric Dryer Hookup

Home Security

Utilities

  • Central Heating and Cooling System
  • Vented Exhaust Fan
  • 220 Volts in Garage
  • Water Heater

Additional Features

  • Doors swing in
  • Solar owned by seller
  • Rain Gutters

Listing and Financial Details

  • Legal Lot and Block 6 / 1
  • Assessor Parcel Number 5128011005
  • $399 per year additional tax assessments

Community Details

Overview

  • No Home Owners Association
  • 3 Buildings
  • 6 Units

Building Details

  • 6 Leased Units
  • 6 Separate Electric Meters
  • 6 Separate Water Meters
  • Insurance Expense $7,523
  • Operating Expense $56,899
  • Gross Income $286,800
  • Net Operating Income $215,561

Security

  • Carbon Monoxide Detectors
  • Fire Sprinkler System

Townhouse Details

Home Type

Townhome

Est. Annual Taxes

$8,189

Year Built

Built in 2024 | New Construction

Lot Details

0

Parking

8

Listing Details

  • Price Per Unit: 616667
  • Property Attached: Yes
  • Security: Carbon Monoxide Detector(s), Fire Sprinkler System
  • Zoning: LARD1.5
  • Architectural Style: Modern
  • New Construction: Yes
  • Property Sub Type: Townhouse
  • Property Type: Residential Income
  • Parcel Number: 5128011005
  • Year Built: 2024
  • Special Features: NewHome

Interior Features

  • Fireplace: No
  • Stories: 3
  • Entry Location: Front
  • Common Walls: 2+ Common Walls
  • Flooring: Vinyl
  • Accessibility Features: Doors - Swing In
  • Appliances: Yes
  • Entry Level: 1
  • Levels: Three Or More
  • Price Per Square Foot: 343.87
  • Room Type: Multi-Level Bedroom
  • Window Features: Wood Frames

Exterior Features

  • Foundation: Slab
  • Exterior Features: Rain Gutters
  • Pool Private: No
  • Roof: Composition
  • Spa: No
  • Construction Materials: Drywall Walls, Stucco, Vinyl Siding

Garage/Parking

  • Garage Spaces: 8.00
  • Total Parking Spaces: 12.00
  • Uncovered Spaces: 4.00

Utilities

  • Utilities: Electricity Connected, Sewer Connected, Water Connected
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Convection Oven, Dishwasher, Electric Range, Disposal, Range Hood, Refrigerator, Trash Compactor, Vented Exhaust Fan, Water Heater
  • Electric: 220 Volts in Garage, 220 Volts in Laundry, Photovoltaics Seller Owned, Standard
  • Heating Type: Central
  • Laundry Features: Gas & Electric Dryer Hookup
  • Sewer: Public Sewer
  • Water Source: Public
  • Cooling: Central Air
  • Cooling: Yes

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Community Features: Curbs

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 0-1 Unit/Acre
  • Lot Size Sq Ft: 8479.00
  • Lot Size Acres: 0.1947

Rental Info

  • Tenant Pays: All Utilities

Multi Family

  • Gross Income: 286800.00
  • Gross Scheduled Income: 286800.00
  • Insurance Expense: 7523.00
  • Lot Size Area: 8479.0000 Square Feet
  • Net Operating Income: 215561.00
  • Number Of Separate Electric Meters: 6
  • Number Of Separate Water Meters: 6
  • Number Of Units Leased: 6
  • Number Of Units Total: 6
  • Number With Dishwasher: 6
  • Number With Disposal: 6
  • Number With Patio: 6
  • Number With Range: 6
  • Number With Refrigerator: 6
  • Operating Expense: 56899.00
  • Rent Control: No
  • Total Expenses: 56899.00

Tax Info

  • Tax Block: 1
  • Tax Census Tract: 2264.10
  • Tax Lot: 6
  • TaxOtherAnnualAssessmentAmount: 399.00

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 $8,189 $662,317 $529,771 $132,546
2024 $8,189 $649,332 $519,384 $129,948
2023 $1,891 $124,414 $79,631 $44,783
2022 $1,815 $121,975 $78,070 $43,905
2021 $1,790 $119,585 $76,540 $43,045
2019 $1,744 $116,040 $74,271 $41,769
2018 $1,655 $113,765 $72,815 $40,950
2016 $1,577 $109,350 $69,989 $39,361
2015 $1,558 $107,708 $68,938 $38,770
2014 $1,573 $105,599 $67,588 $38,011
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
04/24/2025 04/24/25 For Sale $3,700,000 0.0% $344 / Sq Ft
03/05/2025 03/05/25 Rented $4,100 +9.1% --
03/05/2025 03/05/25 For Rent $3,759 0.0% --
03/03/2025 03/03/25 Off Market $3,700,000 -- --
03/03/2025 03/03/25 Off Market $3,759 -- --
01/30/2025 01/30/25 For Rent $3,759 0.0% --
01/28/2025 01/28/25 Off Market $3,759 -- --
11/19/2024 11/19/24 For Sale $3,700,000 0.0% $344 / Sq Ft
08/28/2024 08/28/24 Price Changed $3,759 -8.3% $2 / Sq Ft
07/30/2024 07/30/24 For Rent $4,100 0.0% --
05/23/2023 05/23/23 Sold $636,555 +8.8% $549 / Sq Ft
01/24/2023 01/24/23 Pending -- -- --
12/06/2022 12/06/22 For Sale $585,000 -- $504 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Mortgage History

Date Status Loan Amount Loan Type
Open $2,350,000 New Conventional
Source: Public Records

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: OC24234576

California Regional Multiple Listing Service (CRMLS)

APN: 5128-011-005