Log In/Sign Up
Your email has been sent.
1016 Laguna Ave 5 Unit Apartment Building $1,595,000 ($319,000/Unit) 5.52% Cap Rate Los Angeles, CA 90026



INVESTMENT HIGHLIGHTS
- Prime location -- Direct View of Echo Park Lake from All Units
- Bungalow Style units include one 2bd/1ba and four studios
- Three buildings on large lot-possibility for expansion/ADU’s
- Current cap rate of 5.52% and 13.16 GRM
- Solid earner-scheduled GOI is $121,165 and NOI to be $88,095
- Easy access to 101 Freeway, DTLA, Silver Lake, Elysian Park, and Dodger Stadium
EXECUTIVE SUMMARY
MAJOR PRICE IMPROVEMENT! 5.52 CURRENT CAP RATE! SELLER MOTIVATED! Rare Echo Park Lakefront 5-Unit Income Property with Stunning Views An exceptional opportunity to own a trophy 5-unit income property in one of Echo Park’s most coveted locations— Echo Park Lake. Set on an elevated lot, this rare gem offers stunning views of the city skyline, views of Echo Park Lake, and the Hollywood Sign -- combining timeless character with strong income potential.
The well-maintained property features five unique units: two charming detached studio bungalows, a spacious 2-bedroom/1-bath unit, and two studio bungalow units in a separate building. Each residence has been thoughtfully updated to retain its original warmth and architectural integrity, offering inviting interiors and a peaceful atmosphere.
Tenants enjoy the unbeatable experience of living above the lake, with Echo Park’s walking paths, paddle boats, and gardens just steps from their front doors. The vibrant energy of local shops, cafes, and nightlife is mere minutes away, yet the property maintains a tranquil, park-side feel.
Additional features include a detached garage offering off-street parking and storage potential. Whether you're an investor looking for stable income and long-term appreciation, or an owner-user seeking a legacy asset in an irreplaceable location, this is a truly rare offering in the heart of Echo Park.
The well-maintained property features five unique units: two charming detached studio bungalows, a spacious 2-bedroom/1-bath unit, and two studio bungalow units in a separate building. Each residence has been thoughtfully updated to retain its original warmth and architectural integrity, offering inviting interiors and a peaceful atmosphere.
Tenants enjoy the unbeatable experience of living above the lake, with Echo Park’s walking paths, paddle boats, and gardens just steps from their front doors. The vibrant energy of local shops, cafes, and nightlife is mere minutes away, yet the property maintains a tranquil, park-side feel.
Additional features include a detached garage offering off-street parking and storage potential. Whether you're an investor looking for stable income and long-term appreciation, or an owner-user seeking a legacy asset in an irreplaceable location, this is a truly rare offering in the heart of Echo Park.
FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $1,595,000 | Apartment Style | Low-Rise |
| Price Per Unit | $319,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 5.52% | Building Size | 2,918 SF |
| Gross Rent Multiplier | 13.16 | No. Stories | 2 |
| No. Units | 5 | Year Built | 1923 |
| Property Type | Multifamily | Parking Ratio | 1.71/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | RD, Los Angeles | ||
| Price | $1,595,000 |
| Price Per Unit | $319,000 |
| Sale Type | Investment |
| Cap Rate | 5.52% |
| Gross Rent Multiplier | 13.16 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 2,918 SF |
| No. Stories | 2 |
| Year Built | 1923 |
| Parking Ratio | 1.71/1,000 SF |
| Zoning | RD, Los Angeles |
AMENITIES
UNIT AMENITIES
- Balcony
- Heating
- Kitchen
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 1 | $3,321 | - |
| Studios | 4 | $1,710 | - |
1 1
Walk Score®
Walker's Paradise (91)
1 of 29
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1016 Laguna Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
