Log In/Sign Up
Your email has been sent.
1666 Federal Ave 18 Unit Apartment Building $4,995,000 ($277,500/Unit) 4.61% Cap Rate Los Angeles, CA 90025



INVESTMENT HIGHLIGHTS
- Generational Asset offered for sale by the family of the original developer, presenting a rare opportunity to acquire a legacy property in West LA
- Tremendous West LA location
- Unique chance to own 18-units in the highly sought-after West LA submarket, where properties of this scale are seldom available
EXECUTIVE SUMMARY
1666 Federal Avenue is an 18-unit multifamily property located in the prestigious West Los Angeles submarket, offered for sale by the family of the original developer, marking it as a rare generational asset. Built in 1964, this offering presents a compelling investment opportunity due to its size, location, and value-add potential. The unit mix—eight 2-bedroom/2-bathroom units, eight 1-bedroom/1-bathroom units, and two studios—caters to a diverse tenant demographic, including young professionals, students, and small families, ensuring consistent occupancy in a high-demand rental market. The property’s 22 parking spaces (6 tandem and 10 single) are a significant advantage in parking-scarce West LA, enhancing tenant appeal and retention. The property offers tremendous value-add potential through targeted renovations, such as updating kitchens, bathrooms, or common areas, to maximize allowable rent increases and boost property value.
The West LA submarket is characterized by strong rental demand, driven by proximity to employment centers like Century City (1.8 miles away) and UCLA (2.5 miles away). The strong location fundamentals and limited inventory underscore the area’s robust investor interest and appreciating property values. This rare 18-unit asset in a premier location offers investors a unique opportunity for long-term cash flow and appreciation in one of Los Angeles’ most desirable neighborhoods.
The West LA submarket is characterized by strong rental demand, driven by proximity to employment centers like Century City (1.8 miles away) and UCLA (2.5 miles away). The strong location fundamentals and limited inventory underscore the area’s robust investor interest and appreciating property values. This rare 18-unit asset in a premier location offers investors a unique opportunity for long-term cash flow and appreciation in one of Los Angeles’ most desirable neighborhoods.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$390,227
|
$29.34
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$11,707
|
$0.88
|
| Effective Gross Income |
$378,520
|
$28.46
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$148,092
|
$11.13
|
| Net Operating Income |
$230,428
|
$17.32
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $390,227 |
| Annual Per SF | $29.34 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $11,707 |
| Annual Per SF | $0.88 |
| Effective Gross Income | |
|---|---|
| Annual | $378,520 |
| Annual Per SF | $28.46 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $148,092 |
| Annual Per SF | $11.13 |
| Net Operating Income | |
|---|---|
| Annual | $230,428 |
| Annual Per SF | $17.32 |
PROPERTY FACTS
| Price | $4,995,000 | Property Subtype | Apartment |
| Price Per Unit | $277,500 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 4.61% | Lot Size | 0.29 AC |
| Gross Rent Multiplier | 12.8 | Building Size | 13,302 SF |
| No. Units | 18 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1964 |
| Zoning | LAR3 | ||
| Price | $4,995,000 |
| Price Per Unit | $277,500 |
| Sale Type | Investment |
| Cap Rate | 4.61% |
| Gross Rent Multiplier | 12.8 |
| No. Units | 18 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.29 AC |
| Building Size | 13,302 SF |
| No. Stories | 2 |
| Year Built | 1964 |
| Zoning | LAR3 |
AMENITIES
UNIT AMENITIES
- Heating
- Kitchen
- Range
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 8 | - | 400 |
| 2+2 | 8 | - | 900 |
| Studios | 2 | - | 450 |
1 1
Walk Score®
Very Walkable (76)
Bike Score®
Very Bikeable (82)
PROPERTY TAXES
| Parcel Number | 4261-013-040 | Improvements Assessment | $609,935 (2025) |
| Land Assessment | $291,086 (2025) | Total Assessment | $901,021 (2025) |
PROPERTY TAXES
Parcel Number
4261-013-040
Land Assessment
$291,086 (2025)
Improvements Assessment
$609,935 (2025)
Total Assessment
$901,021 (2025)
1 of 28
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1666 Federal 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.
