Log In/Sign Up
Your email has been sent.
1040 S Longwood Ave 4 Unit Apartment Building Offered at $2,795,000 at a 5.20% 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 unit - $350/SF
- Located on a large corner lot - 8,916/SF
EXECUTIVE SUMMARY
Beautiful 4 units located on a tree lined street in Longwood Heights. 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 - $350/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 | $2,795,000 | Apartment Style | Garden |
| Price Per Unit | $698,750 | Lot Size | 0.20 AC |
| Sale Type | Investment | Building Size | 7,962 SF |
| Cap Rate | 5.20% | No. Stories | 2 |
| Gross Rent Multiplier | 14.37 | Year Built | 1926 |
| No. Units | 4 | Parking Ratio | 0.38/1,000 SF |
| Property Type | Multifamily |
| Price | $2,795,000 |
| Price Per Unit | $698,750 |
| Sale Type | Investment |
| Cap Rate | 5.20% |
| Gross Rent Multiplier | 14.37 |
| No. Units | 4 |
| Property Type | Multifamily |
| Apartment Style | Garden |
| Lot Size | 0.20 AC |
| Building Size | 7,962 SF |
| No. Stories | 2 |
| Year Built | 1926 |
| Parking Ratio | 0.38/1,000 SF |
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 | 1 | $3,200 | - |
| 2+2 | 1 | $4,795 | - |
1 1
Walk Score®
Very Walkable (73)
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.
