Log In/Sign Up
Your email has been sent.
16 Units w/8.57 GRM & 7.28% CAP & 32% Upside 1628 W 45th St 16 Unit Apartment Building $2,000,000 ($125,000/Unit) 7.28% Cap Rate Los Angeles, CA 90062



INVESTMENT HIGHLIGHTS
- Offered at $125,000 per unit, $204 per foot, 7.28% CAP and 8.57 GRM on current rents.
- Property amenities include community laundry and separate utilities for gas and electricity.
- Value-add opportunity w/ approx. 32% upside, 10.85% CAP and 6.48 GRM based on projected market rents for renovated units in the area.
- 0.7 miles from MLK Elementary School & Normandie Avenue Elementary, 1.5 miles from Exposition Park, and 2 miles from the Baldwin Hills Crenshaw Mall.
EXECUTIVE SUMMARY
Offered at $125,000 per unit, 1628 West 45th is a South LA value-add opportunity that immediately pencils for investors focused on yield, long-term upside, and a favorable basis. Priced at $204 per foot with current metrics of a 7.28% CAP and 8.57 GRM, the property offers a compelling entry point relative to competing assets across South LA. It is priced in line with recent sales comps and positioned to sell, supported by a motivated seller who is prepared to meet the market. With approx. 32% rental upside, the building is projected to stabilize at a 10.80% market CAP and 6.52 market GRM once renovated units are brought to full market rents. Located in the Vermont Square neighborhood near Western and Vernon, the property sits at the convergence of several South LA corridors that continue to attract both local and institutional investors. The location delivers meaningful convenience for residents, situated just 0.7 miles from both MLK Elementary School and Normandie Avenue Elementary School, 1.5 miles from Exposition Park, and 2 miles from the Baldwin Hills Crenshaw Mall. The site is also adjacent to Leimert Park, one of the most culturally significant and fastest evolving neighborhoods in South LA. This concentration of schools, parks, retail corridors, and cultural amenities enhances the long-term renter pool and strengthens the foundation for sustained rent growth. Property amenities include community laundry and separate utilities for electricity and gas. With favorable pricing metrics, meaningful rental upside, and proximity to key South LA anchors, 1628 W. 45th provides an accessible path to creating long-term yield within a neighborhood poised for continued growth.
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
| Price | $2,000,000 | Apartment Style | Low-Rise |
| Price Per Unit | $125,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 7.28% | Building Size | 9,810 SF |
| Gross Rent Multiplier | 8.57 | Average Occupancy | 81% |
| No. Units | 16 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1927 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | LAR1 | ||
| Price | $2,000,000 |
| Price Per Unit | $125,000 |
| Sale Type | Investment |
| Cap Rate | 7.28% |
| Gross Rent Multiplier | 8.57 |
| No. Units | 16 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 9,810 SF |
| Average Occupancy | 81% |
| No. Stories | 2 |
| Year Built | 1927 |
| Opportunity Zone |
Yes |
| Zoning | LAR1 |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 4 | $1,288 | - |
| Studios | 12 | $1,143 | - |
1 1
Walk Score®
Very Walkable (77)
PROPERTY TAXES
| Parcel Number | 5016-007-022 | Total Assessment | $848,798 (2025) |
| Land Assessment | $353,664 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $495,134 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
5016-007-022
Land Assessment
$353,664 (2025)
Improvements Assessment
$495,134 (2025)
Total Assessment
$848,798 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 8
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
16 Units w/8.57 GRM & 7.28% CAP & 32% Upside | 1628 W 45th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
