Share This Listing

Message

960 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

3711 S Western Ave 2 Unit Apartment Building $1,575,000 ($787,500/Unit) 8% Cap Rate Los Angeles, CA 90018

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • CURRENT HIGH YIELD 8.0% CAP RATE
  • ONLY $175K/ PRICE PER UNIT
  • NEW COPPER PLUMBING & NEW ELECTRICAL
  • CURRENT 9.6X GROSS RENT MULTIPLIER
  • STEPS FROM EXPO/ WESTERN METRO STATION
  • LAC2 ZONING (HOTEL/ MOTEL USE)

EXECUTIVE SUMMARY

The Davis Saadian Group is proud to present a rare opportunity to acquire this nine (9) unit multifamily investment property, formerly operated as a motel. Ideally positioned in the vibrant Exposition Park submarket, the property is just blocks from the University of Southern California and only steps from the Expo/Western Metro Station—making it a prime location for students, commuters, and young professionals alike.
Originally built in 1965, this wood-frame and stucco property sits on a raised foundation and offers approximately 2,406 square feet of rentable space on a 4,320-square-foot LAC2-zoned lot (Hotel/Motel use). In 2004, the building underwent a comprehensive renovation, featuring upgraded electrical systems and new copper plumbing throughout—both vertical and horizontal—ensuring long-term durability and functionality. In 2018, a 200-amp solar panel system was installed, enhancing energy efficiency and reducing utility costs.
The building has been structurally reinforced and upgraded to meet current city codes and regulations. It features an attractive unit mix of eight (8) studio units with kitchenettes and one (1) spacious two-bedroom + one-bathroom unit. The property is fully occupied, generating a strong gross monthly income of $13,676. Priced at a current 8% cap rate and a 9.6x gross rent multiplier (GRM), this asset offers an excellent cash-flow investment opportunity. For the full Executive Summary and Financial Analysis, please contact listing agent.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $164,112 $68.21
Other Income - -
Vacancy Loss - -
Effective Gross Income $164,112 $68.21
Taxes - -
Operating Expenses - -
Total Expenses $38,066 $15.82
Net Operating Income $126,046 $52.39

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $164,112
Annual Per SF $68.21
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $164,112
Annual Per SF $68.21
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $38,066
Annual Per SF $15.82
Net Operating Income
Annual $126,046
Annual Per SF $52.39

PROPERTY FACTS

Price $1,575,000
Price Per Unit $787,500
Sale Type Investment
Cap Rate 8%
Gross Rent Multiplier 9.6
No. Units 2
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.10 AC
Building Size 2,406 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1965/2004
Parking Ratio 1.66/1,000 SF
Zoning LAC2 - Commercial

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 1 $11,920 350
2+1 1 $1,756 600
Walk Score®
Very Walkable (80)
Bike Score®
Very Bikeable (82)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5041-024-027
Land Assessment
$360,551 (2025)
Improvements Assessment
$270,412 (2025)
Total Assessment
$630,963 (2025)
  • Listing ID: 36371292

  • Date on Market: 6/24/2025

  • Last Updated:

  • Address: 3711 S Western Ave, Los Angeles, CA 90018

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") }}