Log In/Sign Up
Your email has been sent.
Duplex In Silverlake | 50% Vacant 422 Parkman Ave 2 Unit Apartment Building $1,550,000 ($775,000/Unit) 4.60% Cap Rate Los Angeles, CA 90026



Investment Highlights
- 1996 Constructed Asset – Not Subject to City of Los Angeles Rent Control, Only Subject to AB 1482 State Rent Control
- Great Unit Mix: (2) 3-Bed/2-Bath
- Parking lot in the Back with 4 Total Spaces
- Duplex on a Cul-De-Sac in Silverlake w/ High Renter Demand
- Upstairs Unit is Currently Vacant and Newly Renovated – Perfect for an Owner User | High Ceilings w/ In-Unit Laundry
- Strong Current Income w/ Upside | 4.60 CAP & 14.88 GRM | 5.59 Market CAP & 12.92 Market GRM
Executive Summary
422 Parkman Ave presents a well-located duplex opportunity in one of Los Angeles’ most desirable rental markets. The property consists of two spacious 3-bedroom, 2-bath units totaling approximately 2,548 SF of rentable space on a 5,459 SF lot. Built in 1996, the property is not subject to Los Angeles City Rent Control and is instead governed by AB 1482 statewide rent control regulations.
The upstairs unit is currently vacant and has been recently renovated, creating an ideal opportunity for an owner-user to occupy one unit while generating income from the other. The unit features high ceilings, abundant natural light, and in-unit laundry, offering a comfortable and functional living environment. The lower unit provides stable in-place income with future rental upside.
The property also includes a rear parking area with multiple spaces, providing convenient off-street parking for tenants. With strong existing income and the potential to achieve market rents over time, 422 Parkman Ave offers both immediate cash flow and long-term upside.
Currently operating at a 4.60% CAP rate and 14.88 GRM on current income, with a projected 5.59% market CAP rate and 12.92 market GRM, the property represents an attractive investment opportunity in Silver Lake, a high-demand rental submarket with strong tenant appeal and convenient access to major employment hubs across Los Angeles.
The upstairs unit is currently vacant and has been recently renovated, creating an ideal opportunity for an owner-user to occupy one unit while generating income from the other. The unit features high ceilings, abundant natural light, and in-unit laundry, offering a comfortable and functional living environment. The lower unit provides stable in-place income with future rental upside.
The property also includes a rear parking area with multiple spaces, providing convenient off-street parking for tenants. With strong existing income and the potential to achieve market rents over time, 422 Parkman Ave offers both immediate cash flow and long-term upside.
Currently operating at a 4.60% CAP rate and 14.88 GRM on current income, with a projected 5.59% market CAP rate and 12.92 market GRM, the property represents an attractive investment opportunity in Silver Lake, a high-demand rental submarket with strong tenant appeal and convenient access to major employment hubs across Los Angeles.
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 |
-
|
-
|
| Operating Expenses |
-
|
-
|
| 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 | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,550,000 | Building Class | C |
| Price Per Unit | $775,000 | Lot Size | 0.13 AC |
| Sale Type | Investment | Building Size | 2,548 SF |
| Cap Rate | 4.60% | Average Occupancy | 50% |
| No. Units | 2 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1996 |
| Property Subtype | Apartment | ||
| Zoning | RD2 - Restricted Density Multiple Dwelling | ||
| Price | $1,550,000 |
| Price Per Unit | $775,000 |
| Sale Type | Investment |
| Cap Rate | 4.60% |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 2,548 SF |
| Average Occupancy | 50% |
| No. Stories | 2 |
| Year Built | 1996 |
| Zoning | RD2 - Restricted Density Multiple Dwelling |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 1 | $3,678 | - |
| 3+2 | 1 | $5,000 | - |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Strong public transit
80/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5401-025-033 | Improvements Assessment | $284,248 |
| Land Assessment | $578,053 | Total Assessment | $862,301 |
Property Taxes
Parcel Number
5401-025-033
Land Assessment
$578,053
Improvements Assessment
$284,248
Total Assessment
$862,301
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Duplex In Silverlake | 50% Vacant | 422 Parkman Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
