Log In/Sign Up
Your email has been sent.
10% Reduction | 7.23% CAP & 9.52 GRM 1038 E 53rd St 5 Unit Apartment Building $1,365,000 ($273,000/Unit) 7.23% Cap Rate Los Angeles, CA 90011



Investment Highlights
- The property features a vacant 3-bed/1-bath home, fully renovated in 2025; followed by 2 duplexes with (4) 1-bed units built-in 2025.
- The (4) 1-bed units located in the attached and detached duplexes were newly constructed in 2025 and offer similar interior features.
- Across the street from Aurora Elementary School and blocks from Dr. Maya Angelou Community High School and LA Academy Middle School.
- Front unit includes wood-vinyl flooring, new cabinetry, quartz countertops, stainless-steel appliances, mini-split A/C system, and laundry hookups.
- Each 1-bed unit includes modern cabinetry, stainless-steel appliances, upgraded bath finishes, mini-split A/C system, and recessed lighting.
Executive Summary
1038 E. 53rd Street is now offered at a 7.23% CAP and 9.52 GRM following a 10% price reduction, delivering an estimated 6% pre-tax cash flow return on 2025 renovation and construction. In a market where recently built product often trades at lower yields, the current pricing places this property in a category that is increasingly difficult to replicate. The property offers a turnkey owner-user and rental-income opportunity in the heart of the Historic Central Avenue district of South Los Angeles. The property features a vacant 3-bed/1-bath home at the front of the lot, fully renovated in 2025; followed by an attached duplex with two renovated one-bedroom units; and a detached rear duplex completed in the same year. Ownership renovated the front unit to include wood-style vinyl flooring, shaker-style cabinetry, solid-surface countertops, stainless-steel appliances, updated tilework, recessed lighting, in-unit laundry hookups, and new mini-split heating and cooling systems. The four 1-bdrm. units located in the attached and detached duplexes were newly constructed in 2025 and offer similar interior features. Each unit includes modern cabinetry, stainless-steel appliances, upgraded bath finishes, and recessed lighting. The consistent scope of work across all structures limits deferred maintenance concerns and simplifies ongoing management. The location places residents within the Historic Central Avenue corridor, with proximity to Central Ave., neighborhood schools, parks, and transit routes connecting to Downtown LA, USC, Florence, and surrounding employment centers. At its current pricing, 1038 E. 53rd pairs 2025 renovation and construction with a 7.23% CAP and estimated 6% pre-tax return. he combination of condition, layout, and basis creates a practical opportunity that is difficult to replicate.
Financial Summary (Actual - 2025) 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 (Actual - 2025) 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 | $1,365,000 | Apartment Style | Low-Rise |
| Price Per Unit | $273,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.11 AC |
| Cap Rate | 7.23% | Building Size | 3,357 SF |
| Gross Rent Multiplier | 9.52 | Average Occupancy | 60% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2025 |
| Property Subtype | Apartment | Parking Ratio | 0.3/1,000 SF |
| Zoning | LAR2 - Two-Family Dwellings R1 Uses, Home Occupations | ||
| Price | $1,365,000 |
| Price Per Unit | $273,000 |
| Sale Type | Investment |
| Cap Rate | 7.23% |
| Gross Rent Multiplier | 9.52 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.11 AC |
| Building Size | 3,357 SF |
| Average Occupancy | 60% |
| No. Stories | 2 |
| Year Built | 2025 |
| Parking Ratio | 0.3/1,000 SF |
| Zoning | LAR2 - Two-Family Dwellings R1 Uses, Home Occupations |
Amenities
Unit Amenities
- Air Conditioning
- Disposal
- Washer/Dryer Hookup
- Stainless Steel Appliances
- Range
- Dining Room
- Vinyl Flooring
Site Amenities
- Controlled Access
- Security System
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+1 | 1 | $3,668 | - |
| 1+1 | 4 | $2,084 | - |
Walk Score®
Very Walkable (75)
Bike Score®
Very Bikeable (74)
Property Taxes
| Parcel Number | 5103-023-025 | Total Assessment | $405,755 |
| Land Assessment | $324,604 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $81,151 | Tax Year | 2025 |
Property Taxes
Parcel Number
5103-023-025
Land Assessment
$324,604
Improvements Assessment
$81,151
Total Assessment
$405,755
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
10% Reduction | 7.23% CAP & 9.52 GRM | 1038 E 53rd St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

