Log In/Sign Up
Your email has been sent.
36 Units in West Adams • $427k/Door & $474/SF 3567 Chesapeake Ave 38 Unit Apartment Building $15,390,000 ($405,000/Unit) 5.18% Cap Rate Los Angeles, CA 90016



Investment Highlights
- 2025 Certificate of Occupancy
- Balconies and Common Area Open Spaces - Rooftop Communal Lounge Area w/ Grill and Panoramic Views
- Car and Bicycle Parking
- TV, Internet, Parking, EV Charging & Storage Income - RUBS - Ratio Utility Billing Systems
- In-Unit Washer/Dryer, Controlled Access - Unobstructed Views from Many Units
- E Line Metro Station Just Over One Block Away - Convenient Access to USC, Culver City, DTLA, Santa Monica
Executive Summary
PartnersCRE is proud to present for sale Cloud Nine, a 36 Unit Apartment Community in vibrant West Adams.
The property is located on a double corner lot at 3567 Chesapeake Ave. (a quiet, residential tree-lined street), in a neighborhood quickly undergoing a transformation, full of new construction!
With a Certificate of Occupancy from late 2025, the building features all the modern systems and conveniences your future tenants have come to expect, from spacious units with brand new appliances to manicured common areas including a spacious roof that includes lounging areas, dining tables, a grill and unobstructed views of the city, to the tremendous convenience of being just a hop and a skip to the Farmdale Metro Expo (E) Station, just over one block away!
Featuring controlled access, in-unit laundry, sleek designs, some apartments with balconies, generous bicycle parking and 15 vehicle parking spaces, the property in on the edge of a vast single family-zoned area, with low-rise homes, unobstructed views and easier street parking.
The property offers additional income, such as parking and storage fees charged independently of rents, along with EV Charging, TV and Internet service, which is billed directly to tenants along with RUBS.
The property boasts eight 2 bed + 2 bath, twenty-four 1 bed + 1 bath and four studio units, ranging from 542 to 1,007 SF.
There are four restricted units reserved for affordable housing.
The area has undergone a major economic renaissance during the past decade, with development as the driving force. The new apartment and mixed-use developments in the immediate area have provided an overwhelming increase in the demand for high end rental units and retail.
The building is a stone’s throw to the Rancho Cienega Recreation Center and Dorsey Senior High School. Take the Metro to USC or Culver City, continue on to Downtown LA or Santa Monica!
The area features tons of new restaurants, cafes, markets and much more! It is hard to keep track of what has opened and what is in the planning to open in the near future!
A recent-construction 32 Unit Apartment Building just north, on the same block, is also available and may be purchased together with this property!
The property is located on a double corner lot at 3567 Chesapeake Ave. (a quiet, residential tree-lined street), in a neighborhood quickly undergoing a transformation, full of new construction!
With a Certificate of Occupancy from late 2025, the building features all the modern systems and conveniences your future tenants have come to expect, from spacious units with brand new appliances to manicured common areas including a spacious roof that includes lounging areas, dining tables, a grill and unobstructed views of the city, to the tremendous convenience of being just a hop and a skip to the Farmdale Metro Expo (E) Station, just over one block away!
Featuring controlled access, in-unit laundry, sleek designs, some apartments with balconies, generous bicycle parking and 15 vehicle parking spaces, the property in on the edge of a vast single family-zoned area, with low-rise homes, unobstructed views and easier street parking.
The property offers additional income, such as parking and storage fees charged independently of rents, along with EV Charging, TV and Internet service, which is billed directly to tenants along with RUBS.
The property boasts eight 2 bed + 2 bath, twenty-four 1 bed + 1 bath and four studio units, ranging from 542 to 1,007 SF.
There are four restricted units reserved for affordable housing.
The area has undergone a major economic renaissance during the past decade, with development as the driving force. The new apartment and mixed-use developments in the immediate area have provided an overwhelming increase in the demand for high end rental units and retail.
The building is a stone’s throw to the Rancho Cienega Recreation Center and Dorsey Senior High School. Take the Metro to USC or Culver City, continue on to Downtown LA or Santa Monica!
The area features tons of new restaurants, cafes, markets and much more! It is hard to keep track of what has opened and what is in the planning to open in the near future!
A recent-construction 32 Unit Apartment Building just north, on the same block, is also available and may be purchased together with this property!
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$1,186,272
|
$22.33
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$35,588
|
$0.67
|
| Effective Gross Income |
$1,150,684
|
$21.66
|
| Taxes |
$183,141
|
$3.45
|
| Operating Expenses |
$169,980
|
$3.20
|
| Total Expenses |
$353,121
|
$6.65
|
| Net Operating Income |
$797,563
|
$15.02
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $1,186,272 |
| Annual Per SF | $22.33 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $35,588 |
| Annual Per SF | $0.67 |
| Effective Gross Income | |
|---|---|
| Annual | $1,150,684 |
| Annual Per SF | $21.66 |
| Taxes | |
|---|---|
| Annual | $183,141 |
| Annual Per SF | $3.45 |
| Operating Expenses | |
|---|---|
| Annual | $169,980 |
| Annual Per SF | $3.20 |
| Total Expenses | |
|---|---|
| Annual | $353,121 |
| Annual Per SF | $6.65 |
| Net Operating Income | |
|---|---|
| Annual | $797,563 |
| Annual Per SF | $15.02 |
Property Facts
| Price | $15,390,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $405,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.31 AC |
| Cap Rate | 5.18% | Building Size | 32,476 SF |
| Gross Rent Multiplier | 12.97 | No. Stories | 5 |
| No. Units | 38 | Year Built | 2025 |
| Property Type | Multifamily | Parking Ratio | 0.46/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | R3 - Brand New 36 Unit Apartment Building | ||
| Price | $15,390,000 |
| Price Per Unit | $405,000 |
| Sale Type | Investment |
| Cap Rate | 5.18% |
| Gross Rent Multiplier | 12.97 |
| No. Units | 38 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | B |
| Lot Size | 0.31 AC |
| Building Size | 32,476 SF |
| No. Stories | 5 |
| Year Built | 2025 |
| Parking Ratio | 0.46/1,000 SF |
| Zoning | R3 - Brand New 36 Unit Apartment Building |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Kitchen
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
Site Amenities
- 24 Hour Access
- Controlled Access
- Property Manager on Site
- Grill
- Roof Terrace
- Storage Space
- Bicycle Storage
- Elevator
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 6 | $2,070 | 526 |
| 1+1 | 24 | $2,505 | 700 |
| 2+2 | 8 | $2,813 | 1,029 |
Moderately walkable
60/100
Exceptionally drivable
100/100
Strong public transit
80/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5046-014-022 | Total Assessment | $3,813,932 |
| Land Assessment | $1,697,932 | Annual Taxes | $183,141 ($5.64/SF) |
| Improvements Assessment | $2,116,000 | Tax Year | 2025 |
Property Taxes
Parcel Number
5046-014-022
Land Assessment
$1,697,932
Improvements Assessment
$2,116,000
Total Assessment
$3,813,932
Annual Taxes
$183,141 ($5.64/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map

