Log In/Sign Up
Your email has been sent.
2321 3rd Ave 7 Unit Apartment Building $1,625,000 ($232,143/Unit) 6.15% Cap Rate Los Angeles, CA 90018



Investment Highlights
- Major upgrades include a newly installed 400-amp electrical service with new feeder lines to the subpanels
- 3 units will be purposely delivered vacant, providing investors with the opportunity to lease at current market rates
- completion of soft-story seismic retrofit, and California's SB721 balcony requirements through newly upgraded balconies and all new steel railings
Executive Summary
An exceptional investment opportunity to acquire a turnkey seven-unit apartment community in the highly sought-after Historic West Adams Terrace neighborhood tucked away on a quiet cul-de-sac street . The property consists entirely of seven 2-bedroom, 1-bathroom units featuring desirable open-concept living and kitchen layouts. Ownership has invested over $100,000 in recent capital improvements. Major upgrades include a newly installed 400-amp electrical service with new feeder lines to the subpanels, completion of soft-story seismic retrofit, and California's SB721 balcony requirements through newly upgraded balconies and all new steel railings. 3 units will be purposely delivered vacant, providing investors with the rare opportunity to lease at current market rates and establish their own tenant profile from day one, while the remaining occupied units generate immediate cash flow. Additional amenities include ample on-site parking, providing convenience for residents in this highly desirable neighborhood. West Adams has emerged as one of Los Angeles' premier investment corridors, fueled by continued redevelopment, expanding employment centers, and growing demand from renters seeking a central location with authentic neighborhood character. Residents enjoy immediate access to Downtown Los Angeles, Culver City, USC, Mid-City, Koreatown, Baldwin Hills, Hollywood, the Westside, The surrounding neighborhood continues to attract new investment while preserving its historic charm. Residents are within minutes of acclaimed dining and lifestyle destinations including Tartine West Adams, Alta Adams, Farmhouse Thai, Johnny's West Adams, Truffle Brothers Spaccia Salumeria, Re/Creation Caf, Harold & Belle's, El Cholo Caf, and the Surfas Culinary District. The property also benefits from close proximity to major employment, educational, and cultural destinations including Downtown Los Angeles, Crypto.com Arena, the Los Angeles Convention Center, LACMA, the University of Southern California, and Los Angeles Trade-Technical College, all of which continue to support exceptional rental demand. Ideally positioned adjacent to the recently renovated Benny H. Potter Park and within a neighborhood poised for continued appreciation ahead of the 2028 Olympic Games, this offering represents a compelling opportunity for investors seeking a quality multifamily asset and strong long-term fundamentals in one of Los Angeles' most dynamic rental markets. Annual Gross Income takes into account that vacant units are rented at $2,400 each, which is a conservative number for 2 bed + 1 bath in this neighborhood.
Data Room Click Here to Access
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$150,652
|
$25.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$7,532
|
$1.30
|
| Effective Gross Income |
$143,120
|
$24.69
|
| Taxes |
$19,200
|
$3.31
|
| Operating Expenses |
$31,567
|
$5.45
|
| Total Expenses |
$50,767
|
$8.76
|
| Net Operating Income |
$92,353
|
$15.93
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $150,652 |
| Annual Per SF | $25.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $7,532 |
| Annual Per SF | $1.30 |
| Effective Gross Income | |
|---|---|
| Annual | $143,120 |
| Annual Per SF | $24.69 |
| Taxes | |
|---|---|
| Annual | $19,200 |
| Annual Per SF | $3.31 |
| Operating Expenses | |
|---|---|
| Annual | $31,567 |
| Annual Per SF | $5.45 |
| Total Expenses | |
|---|---|
| Annual | $50,767 |
| Annual Per SF | $8.76 |
| Net Operating Income | |
|---|---|
| Annual | $92,353 |
| Annual Per SF | $15.93 |
Property Facts
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
70/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5059-025-005 | Total Assessment | $569,171 (2025) |
| Land Assessment | $217,239 (2025) | Annual Taxes | $19,200 ($4.60/SF) |
| Improvements Assessment | $351,932 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
5059-025-005
Land Assessment
$217,239 (2025)
Improvements Assessment
$351,932 (2025)
Total Assessment
$569,171 (2025)
Annual Taxes
$19,200 ($4.60/SF)
Tax Year
2026
1 of 28
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2321 3rd 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.
