Log In/Sign Up
Your email has been sent.
Prime Echo Park | New Roof | $199K per Unit 1120 Logan St 8 Unit Apartment Building $1,595,000 ($199,375/Unit) 3.58% Cap Rate Los Angeles, CA 90026



Investment Highlights
- Prime Echo Park Location -- One Block from Both Echo Park Lake and Sunset Boulevard
- Attractive Price per Unit — Available for Only $199,375 per Unit When Similar Properties Have Sold for an Average of Over $306,000 per Unit
- Deemed a “Walker’s Paradise” with a Walk Score of 97 -- Among the Highest Scores in Entire Los Angeles Metro Area
- Brand New Roof in 2026
- Significant Rent Upside — Opportunity to Nearly Double Revenue by Bringing Rents to Market Levels
- Current Rents Average Only $1.97 per Square Foot While Similar Properties Achieve Over $4.00 per Square Foot
Executive Summary
Marcus & Millichap is pleased to announce the opportunity to purchase 1120 Logan Street, an eight-unit multifamily property located just one block from Sunset Boulevard within the trendy Echo Park neighborhood of Los Angeles, CA. Situated less than 250 feet from Echo Park Lake, the property offers tenants convenient access to the park, Silver Lake, Sunset Junction, and all of the trendy boutiques, bars, and eateries that have gained recognition in recent years along this stretch of Sunset Boulevard. The Walk Score of 97 is a testament to how accessible these nearby amenities are, as the property earned the highest-tier classification of “Walker’s Paradise.”
With current rents averaging only $1.97 per square foot, an investor could potentially double the property’s revenue by bringing rents up to the $4.00+ per square foot level already achieved at several nearby apartments. One-quarter of the unit interiors have already been thoroughly upgrading, providing a helpful blueprint for a new owner to follow as they recapture this rent upside. Renovated units feature new wood flooring, quartz countertops, new custom cabinets, stainless steel appliances, tile backsplashes, new lighting, and remodeled bathrooms.
A brand new roof, including new sheathing, was just installed in 2026. The property is also not on the Los Angeles Department of Building and Safety’s seismic retrofit list, saving a new owner from an otherwise costly maintenance expense.
Dodger Stadium, home of the back-to-back World Series champions, sits just less than one mile east of the property, while Downtown Los Angeles is less than two miles away as well. With LA Live and the neighboring Crypto.com Arena, Los Angeles Convention Center, and nearby Los Angeles Coliseum scheduled to host events in the 2028 Summer Olympics, the entire local area stands to benefit from upcoming infrastructure improvements and an influx of capital to the area.
With current rents averaging only $1.97 per square foot, an investor could potentially double the property’s revenue by bringing rents up to the $4.00+ per square foot level already achieved at several nearby apartments. One-quarter of the unit interiors have already been thoroughly upgrading, providing a helpful blueprint for a new owner to follow as they recapture this rent upside. Renovated units feature new wood flooring, quartz countertops, new custom cabinets, stainless steel appliances, tile backsplashes, new lighting, and remodeled bathrooms.
A brand new roof, including new sheathing, was just installed in 2026. The property is also not on the Los Angeles Department of Building and Safety’s seismic retrofit list, saving a new owner from an otherwise costly maintenance expense.
Dodger Stadium, home of the back-to-back World Series champions, sits just less than one mile east of the property, while Downtown Los Angeles is less than two miles away as well. With LA Live and the neighboring Crypto.com Arena, Los Angeles Convention Center, and nearby Los Angeles Coliseum scheduled to host events in the 2028 Summer Olympics, the entire local area stands to benefit from upcoming infrastructure improvements and an influx of capital to the area.
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 | $1,595,000 | Property Subtype | Apartment |
| Price Per Unit | $199,375 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 3.58% | Lot Size | 0.14 AC |
| Gross Rent Multiplier | 13.53 | Building Size | 4,912 SF |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1962 |
| Zoning | LAR3 | ||
| Price | $1,595,000 |
| Price Per Unit | $199,375 |
| Sale Type | Investment |
| Cap Rate | 3.58% |
| Gross Rent Multiplier | 13.53 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 4,912 SF |
| No. Stories | 2 |
| Year Built | 1962 |
| Zoning | LAR3 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 6 | $1,462 | 550 |
| 2+2 | 2 | $764.50 | 850 |
1 1
Very walkable
80/100
Moderately drivable
70/100
Strong public transit
80/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5404-018-022 | Total Assessment | $2,130,638 |
| Land Assessment | $1,115,517 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,015,121 | Tax Year | 2025 |
Property Taxes
Parcel Number
5404-018-022
Land Assessment
$1,115,517
Improvements Assessment
$1,015,121
Total Assessment
$2,130,638
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Prime Echo Park | New Roof | $199K per Unit | 1120 Logan 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.
