Log In/Sign Up
Your email has been sent.
5.82% CAP & 0.6 Mile from Echo Park Lake 1515 Echo Park Ave 2,177 SF 100% Leased Retail Building Los Angeles, CA 90026 $1,700,000 ($780.89/SF) 5.82% Cap Rate



INVESTMENT HIGHLIGHTS
- Located 0.3 mile north of Sunset Blvd, 0.6 mile from Echo Park Lake and Elysian Park, and 1 mile from Dodgers Stadium (via foot, bike, ride share).
- 5.82% current CAP and 11.52 current GRM with approx. 18% rental upside - 6.84% CAP and 10.27 GRM on projected market rents for renovated units.
- Vacant 2+2 Craftsman-style single-family residence that offers owner-user flexibility in a prime and walkable Echo Park neighborhood.
- Amenities include community laundry, a 2-car garage at the rear of the property, and an outdoor entertainment area (perfect for al fresco dining).
EXECUTIVE SUMMARY
1515 Echo Park presents a mixed-use investment opportunity located along Echo Park Ave, just north of Sunset Blvd. Echo Park continues to attract long-term renters and owner-users drawn to its proximity to Sunset Blvd, Echo Park Lake, and Elysian Park, as well as to direct access to DTLA and surrounding Eastside neighborhoods (Silver Lake, Los Feliz, and Atwater Village). The property is comprised of a street-front commercial space, a Craftsman-style single-family residence DELIVERED VACANT with 2-bdrms and 2-baths, an attached studio unit at the rear of the home, and a detached rear building containing (2) 1-bdrm units. The layout offers a diversified income profile while preserving a residential scale that blends naturally with the surrounding neighborhood. Property amenities include community laundry, a two-car garage located at the rear of the site, and an outdoor entertainment area well-suited for year-round use, including al fresco dining and shared outdoor gatherings. A defining feature of the offering is its walkable location in Echo Park. The property is situated approximately 0.3 miles north of Sunset Blvd, placing it within close proximity to many of the neighborhood’s most established cafés, restaurants, boutiques, and nightlife destinations. Echo Park Lake is approximately 0.6 miles from the property, and Dodger Stadium is roughly 1 mile away and accessible by foot or bike. The entrance to Elysian Park is also approximately 0.6 miles from the site, providing immediate access to hiking trails, open space, and panoramic views of the city. From an investment standpoint, the property is offered at a 5.82% CAP rate on current rents with approx. 18% rental upside. At projected market rents, the property is expected to stabilize at a 6.84% CAP rate and a 10.27 GRM. Not all units have been renovated, allowing investors to capture additional upside through interior improvements over time. The interior photography provided reflects a recently renovated one-bedroom unit and illustrates the potential finish level achievable across the remaining units. Overall, 1515 Echo Park Avenue offers a well-located, mixed-use asset that combines residential character, walkability, and meaningful income growth potential within one of Los Angeles’ most recognizable Eastside neighborhoods.
FINANCIAL SUMMARY (ACTUAL - 2024) 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 - 2024) 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
Sale Type
Investment or Owner User
Property Type
Retail
Property Subtype
Storefront Retail/Residential
Building Size
2,177 SF
Building Class
C
Year Built
1904
Price
$1,700,000
Price Per SF
$780.89
Cap Rate
5.82%
NOI
$98,940
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
0.36
Lot Size
0.14 AC
Zoning
LAC2
Parking
8 Spaces (3.67 Spaces per 1,000 SF Leased)
Frontage
57’ on Echo Park Ave
AMENITIES
- Bus Line
Walk Score®
Walker's Paradise (95)
NEARBY MAJOR RETAILERS
PROPERTY TAXES
| Parcel Number | 5419-015-002 | Total Assessment | $661,008 (2025) |
| Land Assessment | $420,641 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $240,367 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
5419-015-002
Land Assessment
$420,641 (2025)
Improvements Assessment
$240,367 (2025)
Total Assessment
$661,008 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
5.82% CAP & 0.6 Mile from Echo Park Lake | 1515 Echo Park Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

