Share This Listing

Message

927 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 brokers for more information about this property

Investment Highlights

  • Two Units Delivered Vacant – Immediate owner-user or value-add opportunity
  • Outdoor Deck Space– Rare, lifestyle-driven tenant amenity
  • Large 8,542 SF R3 Lot – Future development potential
  • All Two-Bedroom Units – Desirable unit mix with strong rental demand
  • On-Site Parking (4 Spaces) – Valuable tenant amenity
  • West Adams / Jefferson Park Location – Strong rental and appreciation market

Executive Summary

Realty Investment Advisors is pleased to present 3939 W. 28th Street, a rare four-unit multifamily opportunity located in the highly desirable West Adams / Jefferson Park neighborhood of Los Angeles. This well-located asset sits on a large 8,542 square foot R3-zoned lot and offers significant upside through both rental repositioning and future redevelopment potential.
The property consists of four spacious two-bedroom, one-bathroom units totaling approximately 3,199 square feet. Two units will be delivered vacant at the close of escrow, providing an immediate opportunity for an owner-user to occupy a unit while generating income from the remaining units, or for an investor to renovate and achieve market rents.
Each unit benefits from an outdoor deck space, offering tenants a highly desirable indoor-outdoor living experience that is increasingly sought after in the West Adams market. Additionally, the property is equipped with individual gas meters, electricity meters and water heaters for each unit, helping to minimize operational complexity and reduce shared utility expenses.
Current rents are significantly below market, with pro forma rents projected at approximately $2,100 per unit, offering a clear path to increased cash flow and a stabilized return of approximately 7.07% on a pro forma basis . The property also benefits from four on-site parking spaces, a valuable amenity in this supply-constrained rental market.
Situated within a TOC Tier 3 designation, the property presents an attractive long-term redevelopment opportunity for investors seeking to capitalize on increased density incentives (buyer to verify). The large lot size and favorable zoning provide flexibility for future expansion or new construction.
Additionally, the asset qualifies for residential financing, including 30-year fixed-rate loans, making it accessible to both investors and owner-users.
3939 W. 28th Street represents a unique opportunity to acquire a well-located asset with immediate vacancy upside, strong rental growth potential, and long-term development optionality in one of Los Angeles’ most rapidly evolving submarkets.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $69,600 $21.76
Other Income - -
Vacancy Loss $2,088 $0.65
Effective Gross Income $67,512 $21.10
Taxes $11,988 $3.75
Operating Expenses $15,199 $4.75
Total Expenses $27,187 $8.50
Net Operating Income $40,325 $12.61

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $69,600
Annual Per SF $21.76
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $2,088
Annual Per SF $0.65
Effective Gross Income
Annual $67,512
Annual Per SF $21.10
Taxes
Annual $11,988
Annual Per SF $3.75
Operating Expenses
Annual $15,199
Annual Per SF $4.75
Total Expenses
Annual $27,187
Annual Per SF $8.50
Net Operating Income
Annual $40,325
Annual Per SF $12.61

Property Facts

Price $999,000
Price Per Unit $249,750
Sale Type Investment
Cap Rate 4.04%
Gross Rent Multiplier 14.35
No. Units 4
Property Type
Multifamily
  • Multifamily Apartments
Apartment Style Low-Rise
Lot Size 0.20 AC
Building Size 3,199 SF
Average Occupancy 50%
No. Stories 2
Year Built 1922
Parking Ratio 1.25/1,000 SF
Zoning LAR3 - LAR3

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1 1 $900.00 -
2+1 1 $2,100 -
2+1 1 $700.00 -
2+1 1 $2,100 -
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
60/100
Fairly bikeable
50/100
  • Listing ID: 39899169

  • Date on Market: 3/25/2026

  • Last Updated:

  • Address: 3939 W 28th St, 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") }}