Log In/Sign Up
Your email has been sent.
1166 W 39th Pl 2 Unit Apartment Building $899,000 ($449,500/Unit) 7.97% Cap Rate Los Angeles, CA 90037



Investment Highlights
- High demand rental area
- LARD 1.5 zoning provides the ability for redevelopment or value add
- Possibility of FHA financing
- Two detached buildings on one lot
- Located just minutes from USC
- Possibility of transitional housing
Executive Summary
Located just minutes from USC, this property presents a rare opportunity for both investors and owner-users. Nestled in the heart of a rapidly appreciating area, this property offers unbeatable proximity to USC, the Natural History Museum, the highly anticipated Lucas Museum, BMO Stadium, the LA Coliseum, and a host of other cultural and entertainment landmarks. Property boasts two separate homes on the lot. Front house is a 6drm 2ba house with a bonus room, rear house is a 1bdrm 1ba. Property also has a LARD 1.5 zoning providing the ability for redevelopment or value add. A spacious front house and a detached rear unit provide flexibility for student housing, multi-generational living, or rental income. Whether you're looking to renovate and hold, occupy and rent, or develop and scale, this property checks all the boxes for a strategic real estate play in one of LA's most dynamic neighborhoods.
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$110,400
|
$40.96
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$110,400
|
$40.96
|
| Taxes |
$5,968
|
$2.21
|
| Operating Expenses |
$32,771
|
$12.16
|
| Total Expenses |
$38,739
|
$14.37
|
| Net Operating Income |
$71,661
|
$26.59
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $110,400 |
| Annual Per SF | $40.96 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $110,400 |
| Annual Per SF | $40.96 |
| Taxes | |
|---|---|
| Annual | $5,968 |
| Annual Per SF | $2.21 |
| Operating Expenses | |
|---|---|
| Annual | $32,771 |
| Annual Per SF | $12.16 |
| Total Expenses | |
|---|---|
| Annual | $38,739 |
| Annual Per SF | $14.37 |
| Net Operating Income | |
|---|---|
| Annual | $71,661 |
| Annual Per SF | $26.59 |
Property Facts
| Price | $899,000 | Building Class | C |
| Price Per Unit | $449,500 | Lot Size | 0.16 AC |
| Sale Type | Investment | Building Size | 2,695 SF |
| Cap Rate | 7.97% | Average Occupancy | 50% |
| Gross Rent Multiplier | 9.5 | No. Stories | 2 |
| No. Units | 2 | Year Built | 1915 |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Property Subtype | Apartment | ||
| Zoning | LARD 1.5 - Restricted Density Multiple Dwelling | ||
| Price | $899,000 |
| Price Per Unit | $449,500 |
| Sale Type | Investment |
| Cap Rate | 7.97% |
| Gross Rent Multiplier | 9.5 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 2,695 SF |
| Average Occupancy | 50% |
| No. Stories | 2 |
| Year Built | 1915 |
| Opportunity Zone |
Yes |
| Zoning | LARD 1.5 - Restricted Density Multiple Dwelling |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Microwave
- Washer/Dryer
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- Hardwood Floors
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Carpet
- Deck
- Dining Room
- Pantry
- Porch
Site Amenities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $1,563 | - |
| 6+2 | 1 | $6,950 | - |
1 1
Moderately walkable
60/100
Very drivable
80/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5037-006-007 | Total Assessment | $479,430 |
| Land Assessment | $287,659 | Annual Taxes | $5,968 ($2.21/SF) |
| Improvements Assessment | $191,771 | Tax Year | 2025 |
Property Taxes
Parcel Number
5037-006-007
Land Assessment
$287,659
Improvements Assessment
$191,771
Total Assessment
$479,430
Annual Taxes
$5,968 ($2.21/SF)
Tax Year
2025
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1166 W 39th Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
