Log In/Sign Up
Your email has been sent.
4035 Inglewood Blvd 8 Unit Apartment Building $2,300,000 ($287,500/Unit) 4.61% Cap Rate Los Angeles, CA 90066



INVESTMENT HIGHLIGHTS
- Terrific Westside Location
- ADU Plans and permits ready to go
- Great 8 unit (2 non conforming) Building- Great Upside in Rents
EXECUTIVE SUMMARY
Keller Williams Realty and Everyday Real Estate Inc. are pleased to offer this exclusive bread and butter, prime Mar Vista 8-unit (two nonconforming) property. The property boasts a favorable unit mix of two 0+1, one 1+1, three 2+1, one 2+2, and one 3+2. Three of the units are fully furnished and operating on month-to-month leases and can be delivered vacant. (0+1, 1+1, 2+2) Retrofit and ADU plans and permits are included (owner spent $42K). This new 2+1 unit is projected to increase revenue by $28.8K per year and will satisfy the retrofit requirement. Permits have been filed but no work has commenced. Property is master metered for water, has 6 parking spaces and laundry room onsite with leased washer and dryer.Great Westside location south of Washington Place and West of Centinela. Walking distance to shopping, markets, banks, gyms,
restaurants, a bowling alley, and a coffee shop. Located in the heart of the Mar Vista submarket in Los Angeles just minutes away from all that the area has to offer. The neighborhood boasts a blend of residential charm and urban convenience, making it an attractive location for potential renters.
restaurants, a bowling alley, and a coffee shop. Located in the heart of the Mar Vista submarket in Los Angeles just minutes away from all that the area has to offer. The neighborhood boasts a blend of residential charm and urban convenience, making it an attractive location for potential renters.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$201,231
|
$25.82
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,985
|
$0.77
|
| Effective Gross Income |
$195,246
|
$25.05
|
| Taxes |
$28,750
|
$3.69
|
| Operating Expenses |
$59,324
|
$7.61
|
| Total Expenses |
$88,074
|
$11.30
|
| Net Operating Income |
$107,172
|
$13.75
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $201,231 |
| Annual Per SF | $25.82 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $5,985 |
| Annual Per SF | $0.77 |
| Effective Gross Income | |
|---|---|
| Annual | $195,246 |
| Annual Per SF | $25.05 |
| Taxes | |
|---|---|
| Annual | $28,750 |
| Annual Per SF | $3.69 |
| Operating Expenses | |
|---|---|
| Annual | $59,324 |
| Annual Per SF | $7.61 |
| Total Expenses | |
|---|---|
| Annual | $88,074 |
| Annual Per SF | $11.30 |
| Net Operating Income | |
|---|---|
| Annual | $107,172 |
| Annual Per SF | $13.75 |
PROPERTY FACTS
| Price | $2,300,000 | Property Subtype | Apartment |
| Price Per Unit | $287,500 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 4.61% | Lot Size | 0.14 AC |
| Sale Condition | 1031 Exchange | Building Size | 7,794 SF |
| Gross Rent Multiplier | 11.43 | No. Stories | 2 |
| No. Units | 8 | Year Built | 1959 |
| Property Type | Multifamily | Parking Ratio | 0.64/1,000 SF |
| Zoning | LAR3 - Multiple Family Residential | ||
| Price | $2,300,000 |
| Price Per Unit | $287,500 |
| Sale Type | Investment |
| Cap Rate | 4.61% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 11.43 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 7,794 SF |
| No. Stories | 2 |
| Year Built | 1959 |
| Parking Ratio | 0.64/1,000 SF |
| Zoning | LAR3 - Multiple Family Residential |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Washer/Dryer
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
SITE AMENITIES
- Furnished Units Available
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 2 | $1,527 | - |
| 2+1 | 3 | $2,298 | - |
| 1+1 | 1 | $2,000 | - |
| 2+2 | 1 | $2,645 | - |
| 3+2 | 1 | $1,756 | - |
1 1
Walk Score®
Very Walkable (79)
Bike Score®
Biker's Paradise (90)
PROPERTY TAXES
| Parcel Number | 4232-029-023 | Total Assessment | $1,277,894 (2025) |
| Land Assessment | $908,066 (2025) | Annual Taxes | $28,750 ($3.69/SF) |
| Improvements Assessment | $369,828 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
4232-029-023
Land Assessment
$908,066 (2025)
Improvements Assessment
$369,828 (2025)
Total Assessment
$1,277,894 (2025)
Annual Taxes
$28,750 ($3.69/SF)
Tax Year
2024
1 of 21
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
4035 Inglewood Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
