Log In/Sign Up
Your email has been sent.
5 Unit New Construction in Mid City 1414 S Orange Dr 5 Unit Apartment Building $3,195,000 ($639,000/Unit) 6.22% Cap Rate Los Angeles, CA 90019



Investment Highlights
- Real 6.22% Cap Rate
- Spacious in-unit laundry rooms with washers and dryers included
- Ideal unit mix: (2) 4-bedrooms and (3) 3- bedrooms
- All units fully equipped with high-end stainless steel kitchen appliances
- All units separately metered for gas, electric, and water
Executive Summary
We are pleased to present 1414 S Orange Drive, a 2021-construction, five-unit multifamily investment opportunity located in the heart of Mid City, Los Angeles. Situated on a 7,002-square-foot LARD1.5-zoned lot, the property features approximately 7,456 square feet of improvements across three buildings and offers an attractive, high-income unit mix consisting of two 4-bedroom/4.5-bathroom units, one 3-bedroom/3.5-bathroom unit, and two 3-bedroom/2-bathroom units.
Each residence has been thoughtfully designed with spacious open-concept floor plans, high ceilings, oversized kitchen islands or peninsulas, premium stainless steel appliances, sleek bathrooms with marble finishes, in-unit laundry rooms with washers and dryers included, and modern high-end fixtures throughout.
All five units are fully leased, demonstrating strong rental demand in this highly walkable Mid City location. Offered at $3,195,000, the property delivers an actual 5.92% cap rate and 12.5 GRM, equating to approximately $639,000 per unit and $429 per square foot. These metrics position 1414 S Orange Drive as one of the most competitively priced newer-construction five-unit multifamily assets in the submarket.
The property offers an efficient operating structure, with tenants responsible for all utilities and each unit separately metered for gas, electricity, and water, helping reduce operating expenses and maximize net operating income. Parking is abundant, with five tandem garages and five additional exterior parking spaces.
Ideally located just minutes from popular restaurants, cafés, retail, entertainment, and major employment centers, 1414 S Orange Drive represents an exceptional opportunity for investors seeking strong current cash flow, modern construction, and a low-maintenance multifamily asset in one of Los Angeles’ most desirable rental corridors. The property is well suited for a 1031 exchange buyer or any investor seeking attractive yield and long-term value.
The property is subject to the Los Angeles Rent Stabilization Ordinance (RSO). Buyer to independently verify all information.
Each residence has been thoughtfully designed with spacious open-concept floor plans, high ceilings, oversized kitchen islands or peninsulas, premium stainless steel appliances, sleek bathrooms with marble finishes, in-unit laundry rooms with washers and dryers included, and modern high-end fixtures throughout.
All five units are fully leased, demonstrating strong rental demand in this highly walkable Mid City location. Offered at $3,195,000, the property delivers an actual 5.92% cap rate and 12.5 GRM, equating to approximately $639,000 per unit and $429 per square foot. These metrics position 1414 S Orange Drive as one of the most competitively priced newer-construction five-unit multifamily assets in the submarket.
The property offers an efficient operating structure, with tenants responsible for all utilities and each unit separately metered for gas, electricity, and water, helping reduce operating expenses and maximize net operating income. Parking is abundant, with five tandem garages and five additional exterior parking spaces.
Ideally located just minutes from popular restaurants, cafés, retail, entertainment, and major employment centers, 1414 S Orange Drive represents an exceptional opportunity for investors seeking strong current cash flow, modern construction, and a low-maintenance multifamily asset in one of Los Angeles’ most desirable rental corridors. The property is well suited for a 1031 exchange buyer or any investor seeking attractive yield and long-term value.
The property is subject to the Los Angeles Rent Stabilization Ordinance (RSO). Buyer to independently verify all information.
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 | $3,195,000 | Apartment Style | Low-Rise |
| Price Per Unit | $639,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.21 AC |
| Cap Rate | 6.22% | Building Size | 7,002 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.5 | No. Stories | 3 |
| No. Units | 5 | Year Built | 2021 |
| Property Type | Multifamily | Parking Ratio | 1.71/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LARD1.5 | ||
| Price | $3,195,000 |
| Price Per Unit | $639,000 |
| Sale Type | Investment |
| Cap Rate | 6.22% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 12.5 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 7,002 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2021 |
| Parking Ratio | 1.71/1,000 SF |
| Zoning | LARD1.5 |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Microwave
- Washer/Dryer
- Refrigerator
- Oven
- Patio
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 1 | $3,800 | 1,240 |
| 3+3.5 | 1 | $4,800 | 1,528 |
| 4+4.5 | 1 | $4,500 | 1,497 |
| 4+4.5 | 1 | $4,500 | 1,497 |
| 3+2 | 1 | $3,700 | 1,240 |
1 1
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5070-018-007 | Total Assessment | $4,212,995 |
| Land Assessment | $2,122,416 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $2,090,579 | Tax Year | 2025 |
Property Taxes
Parcel Number
5070-018-007
Land Assessment
$2,122,416
Improvements Assessment
$2,090,579
Total Assessment
$4,212,995
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 38
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
5 Unit New Construction in Mid City | 1414 S Orange Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
