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) 6.31% Cap Rate Los Angeles, CA 90019



Investment Highlights
- Real 6.31% Cap Rate at List Price
- 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
MOTIVATED SELLER! We are pleased to present 1414 S Orange Drive, a brand new 2021 construction 5 unit multifamily property located in the heart of prime Mid City, Los Angeles. Situated on a 7,002 square foot LARD1.5 zoned lot with 7,456 square feet of improvements across three buildings, this nasset offers an ideal 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 is thoughtfully designed with open concept layouts, high ceilings, large kitchen islands or peninsulas, premium stainless steel appliances, sleek white 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 bringing in $21,558/month with upside as well, reflecting strong rental demand in this highly walkable Mid City location with a Walk Score of 85. Offered at $3,195,000, the property presents a real cap rate of 6.31% and a GRM of 12.35, equating to $639,000 per unit and $429 per square foot, making it one of the best priced new construction 5 unit assets in the submarket. Tenants pay all utilities, and the property is separately metered for gas, electric, and water with five meters for each, significantly reducing operating expenses and increasing net operating income. The building features five tandem garages plus five additional exterior parking spaces, providing ample parking for residents.Located just minutes from trendy restaurants, cafes, retail, and entertainment, 1414 S Orange Drive represents an exceptional 1031 exchange opportunity and a rare chance to acquire a low maintenance, high yield investment in one of Los Angeles' most desirable rental corridors. Building is RSO. Buyer to verify all information.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$258,695
|
$36.95
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$10,348
|
$1.48
|
| Effective Gross Income |
$248,347
|
$35.47
|
| Taxes |
$39,938
|
$5.70
|
| Operating Expenses |
$6,828
|
$0.98
|
| Total Expenses |
$46,766
|
$6.68
|
| Net Operating Income |
$201,581
|
$28.79
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $258,695 |
| Annual Per SF | $36.95 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $10,348 |
| Annual Per SF | $1.48 |
| Effective Gross Income | |
|---|---|
| Annual | $248,347 |
| Annual Per SF | $35.47 |
| Taxes | |
|---|---|
| Annual | $39,938 |
| Annual Per SF | $5.70 |
| Operating Expenses | |
|---|---|
| Annual | $6,828 |
| Annual Per SF | $0.98 |
| Total Expenses | |
|---|---|
| Annual | $46,766 |
| Annual Per SF | $6.68 |
| Net Operating Income | |
|---|---|
| Annual | $201,581 |
| Annual Per SF | $28.79 |
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 | 6.31% | Building Size | 7,002 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.35 | No. Stories | 3 |
| No. Units | 5 | Year Built | 2022 |
| 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 | 6.31% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 12.35 |
| 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 | 2022 |
| 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 | 2 | $3,750 | 1,240 |
| 3+3.5 | 1 | $4,800 | 1,528 |
| 4+4.5 | 2 | $4,500 | 1,497 |
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 | $39,938 ($5.70/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
$39,938 ($5.70/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.
