Share This Listing

Message

954 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

1641 S New Hampshire Ave 9 Unit Apartment Building $1,495,000 ($166,111/Unit) 5.51% Cap Rate Los Angeles, CA 90006

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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!

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
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 - -
Walk Score®
Very Walkable (88)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5075-018-028
Land Assessment
$1,013,453
Improvements Assessment
$530,604
Total Assessment
$1,544,057
  • Listing ID: 35337515

  • Date on Market: 4/1/2025

  • Last Updated:

  • Address: 1641 S New Hampshire Ave, Los Angeles, CA 90006

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") }}