Log In/Sign Up
Your email has been sent.
1040 S Longwood Ave 4 Unit Apartment Building $2,549,000 ($637,250/Unit) 5.70% Cap Rate Los Angeles, CA 90019



Investment Highlights
- 4 units on a quiet tree lined street
- Huge units with lots of upside in the rents
- Hardwood floors & fireplaces
- TWO UNITS WILL DELIVERED VACANT
- Low cost per square foot - $320/SF
- Located on a large corner lot - 8,916/SF
Executive Summary
PRICE REDUCED $246,000!!!! Beautiful 4 units located on a tree lined street in Longwood Heights. Great opportunity for an owner/user. The property consists of 2 duplexes that sit on an oversized 8,922 square foot corner lot. TWO UNITS WILL BE DELIVERED VACANT. Huge units with excellent upside in the rents. Low cost per square foot - $320/SF. The upstairs unit on Longwood is 3 bedroom + 3 bath and the downstairs unit is 3 bedroom + 2 bath. These units have large living rooms with fireplaces. There is a sunroom off the living room that can be used as an office. There is a large dining room that opens to the living room and a small breakfast nook. The downstairs unit has hardwood floors and carpet. The square footage for the Longwood building is 4,694 sq.ft. The building on Edgewood Place consists of two 2 bedroom + 2 bath units. The units have large living rooms with a fireplace, formal dining room and a small breakfast nook. The square footage for the Edgewood is 3,268 sq.ft. There is a beautiful courtyard that sits between the buildings that all 4 units have access to from the back doors. The property is located a short distance from Miracle Mile, Hancock Park, Larchmont Village, shops and restaurants.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$191,616
|
$24.07
|
| Other Income |
$2,880
|
$0.36
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$194,496
|
$24.43
|
| Taxes |
$30,000
|
$3.77
|
| Operating Expenses |
$19,163
|
$2.41
|
| Total Expenses |
$49,163
|
$6.17
|
| Net Operating Income |
$145,333
|
$18.25
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $191,616 |
| Annual Per SF | $24.07 |
| Other Income | |
|---|---|
| Annual | $2,880 |
| Annual Per SF | $0.36 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $194,496 |
| Annual Per SF | $24.43 |
| Taxes | |
|---|---|
| Annual | $30,000 |
| Annual Per SF | $3.77 |
| Operating Expenses | |
|---|---|
| Annual | $19,163 |
| Annual Per SF | $2.41 |
| Total Expenses | |
|---|---|
| Annual | $49,163 |
| Annual Per SF | $6.17 |
| Net Operating Income | |
|---|---|
| Annual | $145,333 |
| Annual Per SF | $18.25 |
Property Facts
| Price | $2,549,000 | Apartment Style | Low-Rise |
| Price Per Unit | $637,250 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.20 AC |
| Cap Rate | 5.70% | Building Size | 7,962 SF |
| Gross Rent Multiplier | 13.1 | No. Stories | 2 |
| No. Units | 4 | Year Built | 1926 |
| Property Type | Multifamily | Parking Ratio | 0.38/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | R1-1-O | ||
| Price | $2,549,000 |
| Price Per Unit | $637,250 |
| Sale Type | Investment |
| Cap Rate | 5.70% |
| Gross Rent Multiplier | 13.1 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.20 AC |
| Building Size | 7,962 SF |
| No. Stories | 2 |
| Year Built | 1926 |
| Parking Ratio | 0.38/1,000 SF |
| Zoning | R1-1-O |
Amenities
Unit Amenities
- Dishwasher
- Fireplace
- Washer/Dryer Hookup
- Hardwood Floors
- Sunroom
- Carpet
- Breakfast Nook
- Dining Room
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 1 | $5,295 | - |
| 3+3 | 1 | $2,682 | - |
| 2+2 | 2 | $3,998 | - |
1 1
Moderately walkable
70/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5083-005-017 | Total Assessment | $2,677,500 (2025) |
| Land Assessment | $1,606,500 (2025) | Annual Taxes | $30,000 ($3.77/SF) |
| Improvements Assessment | $1,071,000 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
5083-005-017
Land Assessment
$1,606,500 (2025)
Improvements Assessment
$1,071,000 (2025)
Total Assessment
$2,677,500 (2025)
Annual Taxes
$30,000 ($3.77/SF)
Tax Year
2026
1 of 27
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1040 S Longwood 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.
