Log In/Sign Up
Your email has been sent.
2217-2223 Laverna Ave 7 Unit Apartment Building $1,300,000 ($185,714/Unit) 4.94% Cap Rate Eagle Rock, CA 90041



INVESTMENT HIGHLIGHTS
- Phenomenal Eagle Rock Location
- Significant Value Add Opportunity with Strong Upside Potential
- Charming Bungalow Style Apartments
EXECUTIVE SUMMARY
2217 Laverna Avenue offers a rare value-add multifamily investment opportunity in the highly coveted Eagle Rock neighborhood—one of Los
Angeles’ most supply-constrained, stable, and consistently high-demand rental markets.
This charming 1924 bungalow-style courtyard community features seven (7) one bedroom/ one-bathroom units, each showcasing classic architectural character including hardwood floors, built-ins, and timeless period details that remain extremely desirable among today’s renters. Delivered with two units vacant at closing, the property provides investors with an immediate runway to launch a strategic renovation program and reposition the asset to unlock substantial rental upside.
With all units separately metered for electricity and gas, six garages onsite, and historically low vacancy levels in the surrounding area, the property is ideally positioned for an investor seeking a compelling mix of stability, scalability, and value creation in a core Los Angeles submarket. A thoughtful interior and exterior improvement plan modernizing kitchens, bathrooms, flooring, and common areas while preserving the property’s character—can meaningfully elevate income, generating significant yield expansion in a neighborhood where renovated 1-bedroom units consistently command top-of-market rents.
Angeles’ most supply-constrained, stable, and consistently high-demand rental markets.
This charming 1924 bungalow-style courtyard community features seven (7) one bedroom/ one-bathroom units, each showcasing classic architectural character including hardwood floors, built-ins, and timeless period details that remain extremely desirable among today’s renters. Delivered with two units vacant at closing, the property provides investors with an immediate runway to launch a strategic renovation program and reposition the asset to unlock substantial rental upside.
With all units separately metered for electricity and gas, six garages onsite, and historically low vacancy levels in the surrounding area, the property is ideally positioned for an investor seeking a compelling mix of stability, scalability, and value creation in a core Los Angeles submarket. A thoughtful interior and exterior improvement plan modernizing kitchens, bathrooms, flooring, and common areas while preserving the property’s character—can meaningfully elevate income, generating significant yield expansion in a neighborhood where renovated 1-bedroom units consistently command top-of-market rents.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$115,476
|
$31.24
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,774
|
$1.56
|
| Effective Gross Income |
$109,702
|
$29.68
|
| Taxes |
-
|
-
|
| Operating Expenses |
$45,433
|
$12.29
|
| Total Expenses |
$45,433
|
$12.29
|
| Net Operating Income |
$64,269
|
$17.39
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $115,476 |
| Annual Per SF | $31.24 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $5,774 |
| Annual Per SF | $1.56 |
| Effective Gross Income | |
|---|---|
| Annual | $109,702 |
| Annual Per SF | $29.68 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | $45,433 |
| Annual Per SF | $12.29 |
| Total Expenses | |
|---|---|
| Annual | $45,433 |
| Annual Per SF | $12.29 |
| Net Operating Income | |
|---|---|
| Annual | $64,269 |
| Annual Per SF | $17.39 |
PROPERTY FACTS
| Price | $1,300,000 | Property Subtype | Apartment |
| Price Per Unit | $185,714 | Apartment Style | Garden |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 4.94% | Lot Size | 0.30 AC |
| Gross Rent Multiplier | 7 | Building Size | 3,696 SF |
| No. Units | 7 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1924 |
| Zoning | LARD1.5 - Residential | ||
| Price | $1,300,000 |
| Price Per Unit | $185,714 |
| Sale Type | Investment |
| Cap Rate | 4.94% |
| Gross Rent Multiplier | 7 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.30 AC |
| Building Size | 3,696 SF |
| No. Stories | 1 |
| Year Built | 1924 |
| Zoning | LARD1.5 - Residential |
AMENITIES
UNIT AMENITIES
- Kitchen
SITE AMENITIES
- 24 Hour Access
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 7 | - | - |
1 1
Walk Score®
Walker's Paradise (90)
Bike Score®
Very Bikeable (71)
1 of 5
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
2217-2223 Laverna 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.
