Log In/Sign Up
Your email has been sent.
5 Units - SFR + 2 Duplexes 1035 S Woods Ave 5 Unit Apartment Building $2,795,000 ($559,000/Unit) 6.84% Cap Rate East Los Angeles, CA 90022



Investment Highlights
- NO RENT CONTROL
- NEW CONSTRUCTION
- ALL SEPERATE UTILITES
Executive Summary
WOW New Construction apartment building desirable area of East LA. This property sits in the border line of Commerce, South Montebello, and only walking distance from the popular and famous Citadel outlets. Conveniently close to major transits, this property sits adjacent to 5 FWY, 710 FWY, 60 FWY, 101 FWY, 10 FWY, and only 10 min away from Downtown Fashion District. Great 92 walk score, 59 transit score, and 59 bike score. Investors get to enjoy a nice cash flow off this asset with a pro-forma of $255,600 in annual gross rents. Amazing est. 6.8% CAP rate and a 10.9X GRM. Property has total of 21 bedrooms and 22 baths (2 en-suites per unit). The unit breakdown consists of: 3 buildings (SFR and 2 duplexes). Four units consist of 4/4 and 1 unit that is 5/4. All tenants have parking space. Property comes with 7 car garages (potential added play to add ADUs)and long driveway to accommodate all tenants. This asset has all the modern touches in today’s market such as laminate flooring recessed lighting, central AC and heating, washroom, PAID OFF solar systems, and very low expenses for landlords. All units have separate utilities including water meters. Nearby retailers and businesses include US Postal Office, Bank of America, Pollo Loco, Starbuck, Target, LA Community Hospital, The Commerce Casino, and many more. Come check it out before is gone!
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| 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 | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| 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 | $2,795,000 | Apartment Style | Low-Rise |
| Price Per Unit | $559,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.18 AC |
| Cap Rate | 6.84% | Construction Status | Under Construction |
| Gross Rent Multiplier | 10.9 | Building Size | 8,800 SF |
| No. Units | 5 | Average Occupancy | 0% |
| Property Type | Multifamily | No. Stories | 3 |
| Property Subtype | Apartment | Year Built | 2026 |
| Zoning | R3 - Multi-family zoning | ||
| Price | $2,795,000 |
| Price Per Unit | $559,000 |
| Sale Type | Investment |
| Cap Rate | 6.84% |
| Gross Rent Multiplier | 10.9 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.18 AC |
| Construction Status | Under Construction |
| Building Size | 8,800 SF |
| Average Occupancy | 0% |
| No. Stories | 3 |
| Year Built | 2026 |
| Zoning | R3 - Multi-family zoning |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Heating
- Hardwood Floors
- High Speed Internet Access
- Double Pane Windows
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 4+4.5 | 1 | $4,200 | - |
| 4+4.5 | 1 | $4,200 | - |
| 4+4.5 | 1 | $4,200 | - |
| 4+4.5 | 1 | $4,200 | - |
| 5+4 | 1 | $4,500 | - |
1 1
Moderately walkable
70/100
Exceptionally drivable
90/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5245-011-008 | Total Assessment | $754,289 (2025) |
| Land Assessment | $597,189 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $157,100 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
5245-011-008
Land Assessment
$597,189 (2025)
Improvements Assessment
$157,100 (2025)
Total Assessment
$754,289 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 12
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
5 Units - SFR + 2 Duplexes | 1035 S Woods Ave
