Log In/Sign Up
Your email has been sent.
1641 S New Hampshire Ave 9 Unit Apartment Building $1,495,000 ($166,111/Unit) 5.51% Cap Rate Los Angeles, CA 90006



INVESTMENT HIGHLIGHTS
- Top Heavy Unit mix For Only $166,111 Per Unit!
- Building Was 100% Re-Piped To Copper Plumbing Throughout In 2016 & Permits Pulled
- 75% Rental Upside
- 1960's Construction - (7) 2 Bed/1 Bath, (1) 1 Bed/1 Bath & (1) Single
- Brand New Digital Pay Washer & Dryer Machines In Laundry Room - Landlord Owned - NO Laundry Lease
- 10.46x GRM & 5.51% Cap Rate on Current Rents & T12 Actual Expenses (Dec '24 to Dec '25) + New Tax Rate & Assessments Based on List Price
EXECUTIVE SUMMARY
9 units located in Historic Pico Union being offered at a below market $166,111 Price Per Unit! This professionally managed 1960's construction asset has a
great top-heavy unit mix with (7) 2 Bed/1 Bath, (1) 1 Bed/1 Bath & (1) Single with some parking in the back being rented out by tenants. The entire building was re-piped to
copper plumbing throughout in 2016 with permits pulled. Unit #9, 1 Bed/1 Bath, is new construction as the owner converted tuck-under parking into an ADU (new C of O
and permits issued). On-site laundry room has brand new digital pay washer & dryer machines that are Landlord owned with NO laundry leases. EQ retrofit work has been
completed, EQ shut off valves have been installed on the gas meters, and the master water heater was recently replaced -- all work done with permits. Separately metered
for gas & electricity, and some units are on RUBS for utility reimbursements to help keep operating costs down. In-place 5.51% cap rate and 10.46x GRM on current rents
and T12 actual expenses (Dec '24 to Dec '25), including new tax rate & assessments based on list price. 75% rental upside remaining to a stabilized 11.45% cap rate and
6.23x GRM. Tenant safety features include a gated & secured perimeter and located just 1/2 mile from both LAFD Station 13 and Olympic Community Police Station.
Tenants enjoy being centrally located just blocks from both the 10 and 110 freeway entrance/exits, and just over 1 mile from Downtown LA, LA Live, Crypto.com Arena, and
more!
great top-heavy unit mix with (7) 2 Bed/1 Bath, (1) 1 Bed/1 Bath & (1) Single with some parking in the back being rented out by tenants. The entire building was re-piped to
copper plumbing throughout in 2016 with permits pulled. Unit #9, 1 Bed/1 Bath, is new construction as the owner converted tuck-under parking into an ADU (new C of O
and permits issued). On-site laundry room has brand new digital pay washer & dryer machines that are Landlord owned with NO laundry leases. EQ retrofit work has been
completed, EQ shut off valves have been installed on the gas meters, and the master water heater was recently replaced -- all work done with permits. Separately metered
for gas & electricity, and some units are on RUBS for utility reimbursements to help keep operating costs down. In-place 5.51% cap rate and 10.46x GRM on current rents
and T12 actual expenses (Dec '24 to Dec '25), including new tax rate & assessments based on list price. 75% rental upside remaining to a stabilized 11.45% cap rate and
6.23x GRM. Tenant safety features include a gated & secured perimeter and located just 1/2 mile from both LAFD Station 13 and Olympic Community Police Station.
Tenants enjoy being centrally located just blocks from both the 10 and 110 freeway entrance/exits, and just over 1 mile from Downtown LA, LA Live, Crypto.com Arena, and
more!
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$142,980
|
$29.73
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$142,980
|
$29.73
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$60,659
|
$12.61
|
| Net Operating Income |
$82,321
|
$17.12
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $142,980 |
| Annual Per SF | $29.73 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $142,980 |
| Annual Per SF | $29.73 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $60,659 |
| Annual Per SF | $12.61 |
| Net Operating Income | |
|---|---|
| Annual | $82,321 |
| Annual Per SF | $17.12 |
PROPERTY FACTS
| Price | $1,495,000 | Building Class | C |
| Price Per Unit | $166,111 | Lot Size | 0.15 AC |
| Sale Type | Investment | Building Size | 4,809 SF |
| Cap Rate | 5.51% | Average Occupancy | 100% |
| Gross Rent Multiplier | 10.46 | No. Stories | 2 |
| No. Units | 9 | Year Built/Renovated | 1961/2023 |
| Property Type | Multifamily | Parking Ratio | 0.75/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LARD1.5 - small-lot subdivision zoning | ||
| Price | $1,495,000 |
| Price Per Unit | $166,111 |
| Sale Type | Investment |
| Cap Rate | 5.51% |
| Gross Rent Multiplier | 10.46 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 4,809 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1961/2023 |
| Parking Ratio | 0.75/1,000 SF |
| Zoning | LARD1.5 - small-lot subdivision zoning |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 1 | - | - |
| 2+1 | 7 | - | - |
| 1+1 | 1 | - | - |
1 1
Walk Score®
Very Walkable (88)
PROPERTY TAXES
| Parcel Number | 5075-018-028 | Improvements Assessment | $530,604 |
| Land Assessment | $1,013,453 | Total Assessment | $1,544,057 |
PROPERTY TAXES
Parcel Number
5075-018-028
Land Assessment
$1,013,453
Improvements Assessment
$530,604
Total Assessment
$1,544,057
1 of 11
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1641 S New Hampshire 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.
