Log In/Sign Up
Your email has been sent.
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



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
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 |
1 1
1 of 24
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
2921 Burnside ave - 2921 S Burnside 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.
