Share This Listing

Message

959 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 S Burnside Ave 7 Unit Apartment Building $5,395,000 ($770,714/Unit) 6.10% Cap Rate Los Angeles, CA 90016

Save this listing!

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

Investment Highlights

  • 2923 Burnside Avenue presents the opportunity to purchase a seven modern, fully stabilized, and cash-flowing townhouse-style apartment complex.
  • Covering 12,538 SF, this newly built, contemporary building features 27 bedrooms and bathrooms with open-air floor plans flooded in natural light.
  • Residents enjoy features such as on-site parking with two spaces allocated for each unit, as well as private patios, balconies, and yards.
  • Located in central Los Angeles, within the Mid-City neighborhood, with convenient access to Culver City, DTLA, Hollywood, and LAX via I-10 and 405.

Executive Summary

2921 S Burnside Avenue is a brand-new collection of seven fully-leased townhouse-style apartments in the heart of Mid-City, Los Angeles. The property includes four 4-bedroom, 4-bath townhomes (two including private two-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. The brand-new construction ensures minimal maintenance, long-term reliability, and strong cash flow. 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.

Mid-City is a central Los Angeles neighborhood, bordered by Downtown to the east and Beverly Hills to the west. The neighborhood is known for its vibrant streets, eclectic dining, local shops, and easy access to major transit routes. Its central location provides quick connections to key destinations across Los Angeles, including Hollywood, Santa Monica, and West Los Angeles, making it a well-connected and active part of the city. 2921 S Burnside Avenue represents a rare opportunity to combine immediate income with long-term stability in the Los Angeles multifamily market.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $409,224 $32.64
Other Income - -
Vacancy Loss - -
Effective Gross Income $409,224 $32.64
Taxes $64,201 $5.12
Operating Expenses $15,688 $1.25
Total Expenses $79,889 $6.37
Net Operating Income $329,335 $26.27

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $409,224
Annual Per SF $32.64
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $409,224
Annual Per SF $32.64
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 $329,335
Annual Per SF $26.27

Property Facts

Price $5,395,000
Price Per Unit $770,714
Sale Type Investment
Cap Rate 6.10%
Gross Rent Multiplier 13.18
No. Units 7
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Townhome
Building Class B
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

  • 24 Hour Access
  • Controlled Access
  • Tenant Controlled HVAC
  • Trash Pickup - Curbside
  • Public Transportation
  • Individual Locking Bedrooms
  • Private Bathroom
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
4+4 4 $4,997 1,622 - 1,840
3+3 1 $4,275 1,192
4+3.5 2 $4,895 1,875

Property Taxes

Property Taxes

Parcel Number
5043-022-006
Land Assessment
$1,591,812
Improvements Assessment
$244,077
Total Assessment
$1,835,889
Annual Taxes
$64,201 ($5.12/SF)
Tax Year
2025
  • Listing ID: 39148254

  • Date on Market: 1/20/2026

  • Last Updated:

  • Address: 2921 S 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") }}