Log In/Sign Up
Your email has been sent.
127 S Evergreen Ave - House w/ Rear Duplex in Boyle Heights! 3 Unit Apartment Building Offered at $750,000 at a 6.02% Cap Rate Los Angeles, CA 90033



Investment Highlights
- Incredibly affordable 3 units move in ready, with excellent tenants in the two occupied units and strong building systems (roof, plumbing, electrical)
- 100% copper plumbing throughout property
- Walking distance to Evergreen Recreation Center, ideal for an active, community-oriented lifestyle
- Owner pays no utilities, seperate water, gas & electrical meters
- 1 vacant unit featuring a remodeled bathroom and new appliances, offering immediate rental potential of up to $2,200/month
- Strong income property with upside. Current rents exceed $2,700+ per month. Subject to City of Los Angeles Rent Control (RSO)
Executive Summary
Located in the heart of Boyle Heights, 127 S Evergreen Ave offers a rare opportunity to own an income-producing property with a vacant unit at an incredible price point! The property features strong in-place rents of $2,700+ per month, plus a vacant 2Br+1Ba remodeled unit. Owner pays no utilities, seperate water, gas & electrical meters. All units have been remodeled within the last 10 years and feature 100% copper plumbing, and new electrical panels and meters. The front unit is a spacious 3Br+1Ba of 1,076 SF, and the rear duplex has two appx 680 SF 2Br+1Ba apartments, one upstairs and one downstairs. The rear units have areas for stackable laundry, and there are 3 parking spaces. The property is located between Evergreen Cemetery and Evergreen Recreation Center. Local favorites include Picaresa Barra de Cafe, El Tepeyac Cafe, Otomisan Restaurant, Food 4 Less, El Mercadito, King Taco and more. Boyle Heights is a well loved and tight knit community situated between the 10, 5, 101, and 60 freeways. It’s central location to so many freeways, as well at DTLA and the Arts District, is one of it’s major appeals. Overall, this is an affordable property that makes a great investment or “house hacking” option for anyone looking to have their tenants contribute to their mortgage payment!
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$59,196
|
$24.30
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$59,196
|
$24.30
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$14,083
|
$5.78
|
| Net Operating Income |
$45,113
|
$18.52
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $59,196 |
| Annual Per SF | $24.30 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $59,196 |
| Annual Per SF | $24.30 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $14,083 |
| Annual Per SF | $5.78 |
| Net Operating Income | |
|---|---|
| Annual | $45,113 |
| Annual Per SF | $18.52 |
Property Facts
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Washer/Dryer
- Ceiling Fans
- Tile Floors
- Kitchen
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+1 | 1 | $2,352 | 1,076 |
| 2+1 | 2 | $1,615 | 680 |
1 1
Walk Score®
Walker's Paradise (90)
Property Taxes
| Parcel Number | 5180-021-022 | Improvements Assessment | $89,675 |
| Land Assessment | $230,607 | Total Assessment | $320,282 |
Property Taxes
Parcel Number
5180-021-022
Land Assessment
$230,607
Improvements Assessment
$89,675
Total Assessment
$320,282
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
127 S Evergreen Ave - House w/ Rear Duplex in Boyle Heights!
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
