Share This Listing

Message

943 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 brokers for more information about this property

2119 S Union Ave 2119 S Union Ave 6 Unit Apartment Building $1,625,000 ($270,833/Unit) 6.92% Cap Rate Los Angeles, CA 90007

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • USC STUDENT HOUSING OPPORTUNITY!!
  • LOCATED WITHIN DPS PATROL ZONE AND RIDE SHARE PROGRAM!
  • NEW ADU BUILT IN 2024!
  • LOCATED JUST MINUTES AWAY FROM THE USC CAMPUS!
  • HUGE RENTAL UPSIDE!

EXECUTIVE SUMMARY

CASH COW! An exceptional opportunity to own a 6-unit private student housing property near the University of Southern California. Located within USC's Department of Public Safety Patrol Zone and Campus Cruiser area, this asset offers immediate income with a 6.9% CAP Rate. The property includes a renovated 4-unit building built in 1912 with one fully remodeled unit featuring new plumbing, HVAC, electrical, kitchen, baths, flooring, lighting, doors, windows, and upgraded main water line and electric panel. In addition, there is a brand new 2-story ADU built in 2024 with two 3-bedroom, 3-bathroom townhome-style units designed for student living with modern finishes and efficient systems. The property offers potential for up to 30 beds with double occupancy layouts and is within walking distance to USC Campus, Metro Line, USC Village, and Exposition Park, property located within DPS patrol zone and ride share program. the property is surrounded by strong student rental demand! This investment combines strong existing income with major upside through student unit conversions.
Agent Remarks : For more information regarding showings please contact Michael Fukushima at (818) 321-6490 or Stephen Watson at (213) 446-3636. DRIVE BY ONLY! DO NOT DISTURB TENANTS!

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $159,264 $23.87
Other Income - -
Vacancy Loss - -
Effective Gross Income $159,264 $23.87
Taxes - -
Operating Expenses - -
Total Expenses $46,869 $7.03
Net Operating Income $112,395 $16.85

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $159,264
Annual Per SF $23.87
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $159,264
Annual Per SF $23.87
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $46,869
Annual Per SF $7.03
Net Operating Income
Annual $112,395
Annual Per SF $16.85

PROPERTY FACTS

Price $1,625,000
Price Per Unit $270,833
Sale Type Investment
Cap Rate 6.92%
Gross Rent Multiplier 10.2
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.16 AC
Building Size 6,671 SF
No. Stories 2
Year Built/Renovated 1912/2024
Parking Ratio 0.3/1,000 SF
Zoning LARD2 - Multiple Dwelling

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Microwave
  • Washer/Dryer
  • Kitchen
  • Tub/Shower

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 3 $903.00 -
3+3 3 $3,488 -
Walk Score®
Walker's Paradise (93)
Transit Score®
Excellent Transit (75)
Bike Score®
Very Bikeable (87)
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
5124-002-010
Land Assessment
$546,210 (2025)
Improvements Assessment
$364,140 (2025)
Total Assessment
$910,350 (2025)
  • Listing ID: 36100348

  • Date on Market: 6/3/2025

  • Last Updated:

  • Address: 2119 S Union Ave, Los Angeles, CA 90007

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") }}