Log In/Sign Up
Your email has been sent.
2614 Griffin Ave 24 Unit Apartment Building $3,880,000 ($161,667/Unit) 4.57% Cap Rate Los Angeles, CA 90031
Investment Highlights
- All one-bedroom, one-bath units with 19 parking spaces.
- Seismic retrofit completed and new roof installed
- Existing assumable loan with an attractive 3% interest rate.
- Elevator building; easily convertible to senior living units.
- Significant value-add opportunity with over 40% rent upside
- Prime Lincoln Heights location with strong tenant demand. First time on the market in over 20 years.
Executive Summary
Don’t miss this rare opportunity to acquire a stable income-producing property with significant upside. This 24-unit apartment building is located in the prime Lincoln Heights area and consists entirely of one-bedroom, one-bath units in a classic courtyard-style layout. The elevator-served building is easily convertible to senior living use and is situated in a high-demand rental market with a very low vacancy rate.
Major capital improvements have already been completed, including a full seismic retrofit and a recently replaced roof. The property offers a low cost per unit and is first time on market in over 20 years. Existing assumable loan with an attractive 3% interest rate. Approximately 40% rent upside while maintaining in-place stable income, this is an exceptional value-add investment opportunity.
Major capital improvements have already been completed, including a full seismic retrofit and a recently replaced roof. The property offers a low cost per unit and is first time on market in over 20 years. Existing assumable loan with an attractive 3% interest rate. Approximately 40% rent upside while maintaining in-place stable income, this is an exceptional value-add investment opportunity.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$354,206
|
$24.67
|
| Other Income |
$5,482
|
$0.38
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$359,688
|
$25.05
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$178,822
|
$12.45
|
| Net Operating Income |
$180,866
|
$12.60
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $354,206 |
| Annual Per SF | $24.67 |
| Other Income | |
|---|---|
| Annual | $5,482 |
| Annual Per SF | $0.38 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $359,688 |
| Annual Per SF | $25.05 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $178,822 |
| Annual Per SF | $12.45 |
| Net Operating Income | |
|---|---|
| Annual | $180,866 |
| Annual Per SF | $12.60 |
Property Facts
| Price | $3,880,000 | Building Class | C |
| Price Per Unit | $161,667 | Lot Size | 0.31 AC |
| Sale Type | Investment | Building Size | 14,359 SF |
| Cap Rate | 4.57% | Average Occupancy | 100% |
| Gross Rent Multiplier | 10.95 | No. Stories | 3 |
| No. Units | 24 | Year Built | 1970 |
| Property Type | Multifamily | Parking Ratio | 1.32/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | LARD3 | ||
| Price | $3,880,000 |
| Price Per Unit | $161,667 |
| Sale Type | Investment |
| Cap Rate | 4.57% |
| Gross Rent Multiplier | 10.95 |
| No. Units | 24 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.31 AC |
| Building Size | 14,359 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1970 |
| Parking Ratio | 1.32/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | LARD3 |
Amenities
Unit Amenities
- Balcony
- Heating
- Kitchen
Site Amenities
- Laundry Facilities
- Gated
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 24 | - | 550 - 600 |
1 1
Walk Score®
Very Walkable (89)
Property Taxes
| Parcel Number | 5206-009-017 | Improvements Assessment | $836,341 |
| Land Assessment | $864,218 | Total Assessment | $1,700,559 |
Property Taxes
Parcel Number
5206-009-017
Land Assessment
$864,218
Improvements Assessment
$836,341
Total Assessment
$1,700,559
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2614 Griffin 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.