Log In/Sign Up
Your email has been sent.
7 Units HP Priced to Sell! Real 11.5 GRM 2528 E 54th St 7 Unit Apartment Building $1,375,000 ($196,429/Unit) 5.67% Cap Rate Huntington Park, CA 90255



INVESTMENT HIGHLIGHTS
- Listed for $1,375,000 - Priced to Sell!
- New Electrical Panels - 2025
- 35% Upside in Rental Income!
- Current 5.67% CAP Rate I 11.58 GRM
- Units Separately Metered for Electricity & Gas
EXECUTIVE SUMMARY
Just Listed! Kristopher German of The Apartment Dealer is pleased to offer this exceptional value-add opportunity in Huntington Park, 7 units spread across three separate structures on a 6,500 sq. ft. lot, totaling 4,214 rentable sq. ft. The property features a desirable unit mix: a 3-Bed/1-Bath detached cottage, four 1-Bed/1-Bath units in a 4-plex, and two 1-Bed/1-Bath units in a duplex. Tenants benefit from private gated entry, garage parking, and an onsite laundry facility, enhancing long-term rental demand. Recent capital improvements include new electrical panels (2025), and with separately metered electricity and gas, operating expenses remain low. Currently generating a 5.67% CAP Rate and 11.58 GRM, this asset also boasts a 35% rental upside for investors looking to increase returns through strategic management. Priced to sell, this is a must-see investment in one of Southeast Los Angeles County’s most stable rental markets.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS In Escrow
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Kitchen
- Handrails
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+1 | 1 | $2,224 | - |
| 1+1 | 6 | $1,281 | - |
1 1
Walk Score®
Very Walkable (80)
PROPERTY TAXES
| Parcel Number | 6309-012-022 | Total Assessment | $1,470,833 (2025) |
| Land Assessment | $834,109 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $636,724 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
6309-012-022
Land Assessment
$834,109 (2025)
Improvements Assessment
$636,724 (2025)
Total Assessment
$1,470,833 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 9
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
7 Units HP Priced to Sell! Real 11.5 GRM | 2528 E 54th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
