Log In/Sign Up
Your email has been sent.
Silver Lake 11 Unit Apartment 3125 London St 11 Unit Apartment Building $2,750,000 ($250,000/Unit) 4.57% Cap Rate Los Angeles, CA 90026



INVESTMENT HIGHLIGHTS
- Silver Lake, 11 Unit APT
EXECUTIVE SUMMARY
PRICE REDUCED TO SELL!! Explore the extraordinary potential of this remarkable 11-unit, 2-story multi-family income property nestled in the heart of Silver Lake, Los Angeles. Ideally positioned at 3125 London St, this property spans a generous 13,669 sq ft lot and strategically graces the corner of London St. and Silver Lake Blvd. The property has been thoughtfully modified to 11 larger units, including 1 x 2 bedroom 2 bathroom unit(Unit 5-Unit 6 Combined), 9 x one-bedroom, one-bathroom units, and 1 x studio unit. Enriched by its prime location within the Silver Lake community, this property presents a substantial rental upside potential of 30-40%. Currently, the owner occupies for one large 2 bedroom unit #5, and generating a monthly total gross income of approximately $15,000. The property, featuring on-site 15 open parking spaces, offers further potential for enhancement, ensuring increased income opportunities. Convenience meets accessibility, as the property is strategically situated near the entry and exit points of the 101 Freeway. In addition, the exciting prospect of acquiring the adjacent commercial land at 520 Silver Lake Blvd (Land Size: 11,326 sq ft/0.26 acres), opening avenues to enhance the property's value and potential usage options. Don't miss out on this incredible investment opportunity in Silver Lake!!
FINANCIAL SUMMARY (PRO FORMA - 2023) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2023) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $2,750,000 | Building Class | C |
| Price Per Unit | $250,000 | Lot Size | 0.31 AC |
| Sale Type | Investment | Building Size | 6,772 SF |
| Cap Rate | 4.57% | Average Occupancy | 100% |
| No. Units | 11 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1956 |
| Property Subtype | Apartment | Parking Ratio | 2.22/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | LARD2 - RD2-1VL | ||
| Price | $2,750,000 |
| Price Per Unit | $250,000 |
| Sale Type | Investment |
| Cap Rate | 4.57% |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.31 AC |
| Building Size | 6,772 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1956 |
| Parking Ratio | 2.22/1,000 SF |
| Zoning | LARD2 - RD2-1VL |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+2 | 1 | - | 964 |
| 1+1 | 9 | - | 596 - 650 |
| Studios | 1 | - | 334 |
1 1
Walk Score®
Very Walkable (85)
PROPERTY TAXES
| Parcel Number | 5401-023-027 | Improvements Assessment | $513,188 (2025) |
| Land Assessment | $375,304 (2025) | Total Assessment | $888,492 (2025) |
PROPERTY TAXES
Parcel Number
5401-023-027
Land Assessment
$375,304 (2025)
Improvements Assessment
$513,188 (2025)
Total Assessment
$888,492 (2025)
1 of 20
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Silver Lake 11 Unit Apartment | 3125 London 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.
