Share This Listing

Message

924 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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
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
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
50/100

Property Taxes

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
  • Listing ID: 41226460

  • Date on Market: 7/9/2026

  • Last Updated:

  • Address: 1414 S Orange Dr, Los Angeles, CA 90019

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}