Share This Listing

Message

939 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

2921 Burnside ave - 2921 S Burnside Ave 7 Unit Apartment Building Offered at $5,395,000 at a 5.88% Cap Rate Los Angeles, CA 90016

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • 2 Parking Spaces per Unit
  • Centrally Located in Los Angeles
  • Private Patios, Balconies, & Yards

EXECUTIVE SUMMARY

5.88% Cap Rate. 2921 S Burnside Avenue is a brand-new collection of seven fully-leased townhome style apartments in the heart of Mid-City, Los Angeles. The property includes four 4-bedroom, 4-bath townhomes two with private 2-car garages, two 4-bedroom, 3.5-bath homes, and one 3-bedroom, 3-bath home, totaling 14 assigned parking spaces. Units offer assigned parking, in-unit laundry, and private balconies or outdoor spaces, while spacious layouts provide clear separation between living, dining, and bedroom areas for both privacy and comfort. Designed with contemporary architecture and open floor plans, these townhome style units maximize natural light and space. High-quality finishes and thoughtful attention to detail create sleek, modern interiors that are as functional as they are stylish. Every unit provides a combination of livable space and modern amenities that appeal to today's renters. Fully leased and producing consistent income plus $50/month income from storage, 2921 S Burnside Avenue offers turnkey investment potential in a high-demand rental market. Brand-new construction ensures minimal maintenance, long-term reliability, and strong cash flow. Located in a prime Mid-City neighborhood with convenient access to central Los Angeles, this property represents a rare opportunity to combine immediate income with long-term stability in the Los Angeles multi-family market.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $409,224 $32.64
Other Income - -
Vacancy Loss $12,277 $0.98
Effective Gross Income $396,947 $31.66
Taxes $64,201 $5.12
Operating Expenses $15,688 $1.25
Total Expenses $79,889 $6.37
Net Operating Income $317,058 $25.29

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income
Annual $409,224
Annual Per SF $32.64
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $12,277
Annual Per SF $0.98
Effective Gross Income
Annual $396,947
Annual Per SF $31.66
Taxes
Annual $64,201
Annual Per SF $5.12
Operating Expenses
Annual $15,688
Annual Per SF $1.25
Total Expenses
Annual $79,889
Annual Per SF $6.37
Net Operating Income
Annual $317,058
Annual Per SF $25.29

PROPERTY FACTS

Price $5,395,000
Price Per Unit $770,714
Sale Type Investment
Cap Rate 5.88%
Gross Rent Multiplier 13.18
No. Units 7
Property Type
Multifamily
  • Multifamily Apartments
  • Multifamily Dormitory
Apartment Style Townhome
Lot Size 0.21 AC
Building Size 12,538 SF
Average Occupancy 100%
No. Stories 3
Year Built 2025
Opportunity Zone Yes
Zoning LARD1.5

AMENITIES

  • Smoke Detector

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Disposal
  • Microwave
  • Washer/Dryer
  • Washer/Dryer Hookup
  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Sprinkler System
  • Stainless Steel Appliances
  • Range
  • Walk-In Closets
  • Deck
  • Double Pane Windows
  • Instant Hot Water
  • Patio

SITE AMENITIES

  • Individual Locking Bedrooms
  • Private Bathroom

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
4+4 1 $4,995 1,622
4+4 1 $4,995 1,622
4+4 1 $4,999 1,840
4+4 1 $4,999 1,840
3+3 1 $4,275 1,192
4+3.5 1 $4,895 1,875
4+3.5 1 $4,895 1,875
  • Listing ID: 39148254

  • Date on Market: 1/20/2026

  • Last Updated:

  • Address: 2921 Burnside ave, Los Angeles, CA 90016

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") }}