Share This Listing

Message

966 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 broker for more information about this property

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

Price $1,625,000
Price Per Unit $232,143
Sale Type Investment
Cap Rate 6.15%
Gross Rent Multiplier 10.79
No. Units 7
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Low-Rise
Building Class C
Lot Size 0.15 AC
Building Size 4,178 SF
No. Stories 2
Year Built 1958
Parking Ratio 2.87/1,000 SF
Zoning LARD2
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
70/100
Fairly bikeable
40/100

Property Taxes

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
  • Listing ID: 41221064

  • Date on Market: 7/9/2026

  • Last Updated:

  • Address: 2321 3rd Ave, Los Angeles, CA 90018

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") }}