Share This Listing

Message

933 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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
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 -
Moderately walkable
70/100
Exceptionally drivable
90/100
Good public transit
70/100
Fairly bikeable
50/100

Property Taxes

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
  • Listing ID: 40335375

  • Date on Market: 4/29/2026

  • Last Updated:

  • Address: 1035 S Woods Ave, East Los Angeles, CA 90022

Contact the Sale Advisor

5 Units - SFR + 2 Duplexes | 1035 S Woods Ave

Have an account? Log In

What's your inquiry about?*

Select Option

Select at least one option

Preferred Date*

Preferred date is required

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

Message*

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

Hmm, there seems to have been an error sending your message. Please refresh the page and try again.

Your message has been sent.
Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}