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

4043 Don Tomaso Dr 6 Unit Apartment Building $1,550,000 ($258,333/Unit) 5.74% Cap Rate Crenshaw, CA 90008

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Large 6-Unit Building with (1) 3-Bedroom Unit, (3) 2-Bedroom Units, and (2) 1-Bedroom Units
  • Excellent Cost Basis - $258k/Unit | $269/Sq Ft
  • Soft Story Retrofit Completed | Copper Plumbing
  • Value-Add Opportunity with Nearly 40% in Upside Rent Potential | Operating at a 5.74% CAP Rate & 11.27 GRM
  • 5 Carport Spaces with ADU Potential | On-Site Laundry
  • Located in Baldwin Hills less than 1 Mile from the $1 Billion Redevelopment of the Baldwin Hills Crenshaw Plaza

EXECUTIVE SUMMARY

The Harley Group at Lyon Stahl is pleased to present 4043 Don Tomaso Drive, Los Angeles. Located in “The Dons” of Baldwin Hills, this large 6-unit building is comprised of (1) 3-Bedroom Unit, (3) 2-Bedroom Units, and (2) 1-Bedroom Units. The asset is operating at a 5.74% CAP Rate and 11.27 GRM with over 40% in upside rent potential achievable through tenant buyouts or organic turnover. The soft story retrofit has been completed along with copper repiping, and there are five carport spaces in the front with ADU potential. Less than 1 mile away is the 42-acre Baldwin Hills Crenshaw Plaza, which was recently acquired by Harridge Development Group with a $1 Billion redevelopment plan. Conveniently located near the MLK Station (K Line), along with the 405 and 10 freeways, the property is a short commute to the Westside, DTLA, and LAX. This is an ideal investment opportunity for value-add buyers seeking cash flow and appreciation growth in a location supported by strong demographics.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $137,568 $23.93
Other Income - -
Vacancy Loss $4,127 $0.72
Effective Gross Income $133,441 $23.21
Taxes $20,921 $3.64
Operating Expenses $24,765 $4.31
Total Expenses $45,686 $7.95
Net Operating Income $87,755 $15.26

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $137,568
Annual Per SF $23.93
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $4,127
Annual Per SF $0.72
Effective Gross Income
Annual $133,441
Annual Per SF $23.21
Taxes
Annual $20,921
Annual Per SF $3.64
Operating Expenses
Annual $24,765
Annual Per SF $4.31
Total Expenses
Annual $45,686
Annual Per SF $7.95
Net Operating Income
Annual $87,755
Annual Per SF $15.26

PROPERTY FACTS

Price $1,550,000
Price Per Unit $258,333
Sale Type Investment
Cap Rate 5.74%
Gross Rent Multiplier 11.63
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Building Class C
Lot Size 0.19 AC
Building Size 5,749 SF
No. Stories 2
Year Built 1962
Zoning RD1.5 - Restricted Density Multiple Dwelling

AMENITIES

UNIT AMENITIES

  • Microwave
  • Kitchen
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower

SITE AMENITIES

  • Private Bathroom

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+2 3 $1,971 -
1+1 2 $1,594 -
3+2 1 $2,343 -

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5026-012-017
Land Assessment
$247,442 (2025)
Improvements Assessment
$236,682 (2025)
Total Assessment
$484,124 (2025)
Annual Taxes
$20,921 ($3.64/SF)
Tax Year
2024
  • Listing ID: 35479922

  • Date on Market: 8/5/2024

  • Last Updated:

  • Address: 4043 Don Tomaso Dr, Crenshaw, CA 90008

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") }}