Log In/Sign Up
Your email has been sent.
3911 Verdugo Rd 4 Unit Apartment Building $1,750,000 ($437,500/Unit) 4.68% Cap Rate Los Angeles, CA 90065



Investment Highlights
- Owner-User Opportunity
- Central HVAC
- Not Subject to LA City RSO
- Value-Add Property
- On-Site Parking – 11 Parking Spaces
Executive Summary
We are proud to offer 3911 Verdugo Road, a four-unit multifamily investment located in the Glassell Park neighborhood of Northeast Los Angeles. Built in 1995, features a collection of four 3-bedroom/2-bathroom units, each approximately 990 square feet.
Sitting on a substantial 8,051 square foot lot, the 3,963 square foot building benefits from not being under the Los Angeles Rent Stabilization Ordinance (RSO), allowing for rental increases of 5% plus CPI annually. Three of the units are occupied with a current average rent at $2,235, which is approximately 25% below the market rate, offering significant growth potential for an astute investor. One unit is remodeled and will be delivered vacant, allowing for potential owner-user opportunities or the ability to lease the unit at market rate.
Each apartment is equipped with individual water heaters and central HVAC systems. Utilities are conveniently separately metered for gas and electricity. Tenant amenities include two shared-covered garages providing eight parking spaces, additional storage, and coin-operated laundry facilities, plus three extra uncovered parking spaces.
The location just west of the 2 Freeway ensures easy access to surrounding communities such as Glendale, Atwater, Eagle Rock, Highland Park and Silver Lake, and is minutes from the I-5 Freeway, enhancing connectivity across Los Angeles County.
Sitting on a substantial 8,051 square foot lot, the 3,963 square foot building benefits from not being under the Los Angeles Rent Stabilization Ordinance (RSO), allowing for rental increases of 5% plus CPI annually. Three of the units are occupied with a current average rent at $2,235, which is approximately 25% below the market rate, offering significant growth potential for an astute investor. One unit is remodeled and will be delivered vacant, allowing for potential owner-user opportunities or the ability to lease the unit at market rate.
Each apartment is equipped with individual water heaters and central HVAC systems. Utilities are conveniently separately metered for gas and electricity. Tenant amenities include two shared-covered garages providing eight parking spaces, additional storage, and coin-operated laundry facilities, plus three extra uncovered parking spaces.
The location just west of the 2 Freeway ensures easy access to surrounding communities such as Glendale, Atwater, Eagle Rock, Highland Park and Silver Lake, and is minutes from the I-5 Freeway, enhancing connectivity across Los Angeles County.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,750,000 | Apartment Style | Garden |
| Price Per Unit | $437,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.18 AC |
| Cap Rate | 4.68% | Building Size | 3,963 SF |
| Gross Rent Multiplier | 15.03 | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1995 |
| Property Subtype | Apartment | Parking Ratio | 2.78/1,000 SF |
| Zoning | LAC1 - Local Retail Stores < 100,000 sq-ft, Offices/Businesses, Hotels, Hospitals/Clinics, Parking, CR Uses except for Churches, Schools, Museums, R3 Uses | ||
| Price | $1,750,000 |
| Price Per Unit | $437,500 |
| Sale Type | Investment |
| Cap Rate | 4.68% |
| Gross Rent Multiplier | 15.03 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.18 AC |
| Building Size | 3,963 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1995 |
| Parking Ratio | 2.78/1,000 SF |
| Zoning | LAC1 - Local Retail Stores < 100,000 sq-ft, Offices/Businesses, Hotels, Hospitals/Clinics, Parking, CR Uses except for Churches, Schools, Museums, R3 Uses |
Amenities
Unit Amenities
- Air Conditioning
Site Amenities
- Laundry Facilities
- Storage Space
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 4 | $2,600 | - |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5459-014-019 | Total Assessment | $548,255 |
| Land Assessment | $210,395 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $337,860 | Tax Year | 2025 |
Property Taxes
Parcel Number
5459-014-019
Land Assessment
$210,395
Improvements Assessment
$337,860
Total Assessment
$548,255
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3911 Verdugo Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
