Log In/Sign Up
Your email has been sent.
Excellent Cash Flow and ADU potential 1714 3rd Ave 6 Unit Apartment Building $1,250,000 ($208,333/Unit) 5.81% Cap Rate Los Angeles, CA 90019



Investment Highlights
- Prime Mid-City 6-Unit Investment featuring an excellent unit mix of six 1-bedroom/1-bath units in one of Los Angeles' strongest rental markets.
- Architectural plans completed for conversion of the existing carport into a two-story ADU development totaling approximately 1,600 SF.
- Major capital improvements already completed, including an upgraded electrical panel, new breakers, and brand-new water heaters.
- Oversized 5,962 SF LARD2-zoned lot with significant value-add and development potential.
- Opportunity to add four (4) new ADU units (approximately 400 SF each), creating substantial future income potential.
- Four units have been renovated within the past five years, minimizing near-term capital expenditures.
Executive Summary
Prime Mid-City 6-unit investment opportunity with significant value-add potential. The property features an excellent unit mix of six 1-bedroom/1-bath units situated on an oversized 5,962 SF LARD2-zoned lot. Four of the six units have been fully remodeled within the past five years, while recent capital improvements include an upgraded electrical panel, all new electrical breakers, and brand-new water heaters, reducing future maintenance costs. Total Current Rental Income is $9,295/month
A major value-add component is the completed architectural plans for conversion of the existing carport into a two-story ADU development totaling approximately 1,600 square feet. The proposed project consists of four new studio-style ADU units of approximately 400 square feet each, offering substantial upside in rental income and overall property value (buyer to verify).
Ideally located in the heart of Mid-City, the property offers convenient access to Downtown Los Angeles, Culver City, Miracle Mile, Koreatown, and numerous employment centers. Strong rental demand, an excellent central location, and future ADU potential make this an outstanding opportunity for both long-term investors and value-add buyers seeking immediate upside.
A major value-add component is the completed architectural plans for conversion of the existing carport into a two-story ADU development totaling approximately 1,600 square feet. The proposed project consists of four new studio-style ADU units of approximately 400 square feet each, offering substantial upside in rental income and overall property value (buyer to verify).
Ideally located in the heart of Mid-City, the property offers convenient access to Downtown Los Angeles, Culver City, Miracle Mile, Koreatown, and numerous employment centers. Strong rental demand, an excellent central location, and future ADU potential make this an outstanding opportunity for both long-term investors and value-add buyers seeking immediate upside.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,250,000 | Apartment Style | Low-Rise |
| Price Per Unit | $208,333 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 5.81% | Building Size | 3,310 SF |
| Gross Rent Multiplier | 11.2 | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1907 |
| Property Subtype | Apartment | Parking Ratio | 1.21/1,000 SF |
| Zoning | LARD1.5 | ||
| Price | $1,250,000 |
| Price Per Unit | $208,333 |
| Sale Type | Investment |
| Cap Rate | 5.81% |
| Gross Rent Multiplier | 11.2 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 3,310 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1907 |
| Parking Ratio | 1.21/1,000 SF |
| Zoning | LARD1.5 |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Tub/Shower
- Smoke Free
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Smoke Free
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 6 | $1,550 | - |
1 1
Moderately walkable
70/100
Very drivable
80/100
Good public transit
70/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5072-031-014 | Improvements Assessment | $389,674 |
| Land Assessment | $865,945 | Total Assessment | $1,255,619 |
Property Taxes
Parcel Number
5072-031-014
Land Assessment
$865,945
Improvements Assessment
$389,674
Total Assessment
$1,255,619
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
