Log In/Sign Up
Your email has been sent.
4254 Verdugo Rd 3 Unit Apartment Building $1,250,000 ($416,667/Unit) 4.24% Cap Rate Los Angeles, CA 90065

Investment Highlights
- Vacant 2-bedroom house - Ideal for owner-user
- Six total parking spaces
- Both rear units are exempt from the City of Los Angeles RSO
- Recent capital upgrades including roof and painting
Executive Summary
Marcus & Millichap presents 4254 Verdugo Road; a well-maintained triplex investment property located in the Glassell Park area of Northeast Los Angeles. The property offers an attractive combination of immediate owner-user potential, in-place rental income, and future income growth, making it an appealing opportunity for both investors and owner-users.
The property features a vacant 2-bedroom/1-bathroom front house built in 1926, while the rear two units were built in 1986 and are exempt from the City of Los Angeles RSO. The rear units include a 2-bedroom/1.5-bathroom unit that was recently remodeled and a 1-bedroom/1-bathroom unit.
Each unit has its own water heater, washer/dryer hookups, electrical and gas meters. The front house and rear duplex also benefit from separate water meters, providing utility separation and expense control. The front house and rear duplex were painted in 2023, and the roof for the front house was completely replaced in 2021.
The property is ideally positioned in Glassell Park, a Northeast Los Angeles neighborhood known for its residential character, convenient location, and continued revitalization. Located along Verdugo Road near the Glendale border, residents enjoy easy access to local restaurants, coffee shops, markets, and retail, with nearby Atwater Village, Highland Park, Eagle Rock, and Glendale offering additional dining, shopping, and entertainment. Convenient access to the CA-2 and CA-5 Freeways provides connectivity to Downtown Los Angeles, Pasadena, Glendale, Burbank, Silver Lake, Los Feliz, and surrounding communities.
The property features a vacant 2-bedroom/1-bathroom front house built in 1926, while the rear two units were built in 1986 and are exempt from the City of Los Angeles RSO. The rear units include a 2-bedroom/1.5-bathroom unit that was recently remodeled and a 1-bedroom/1-bathroom unit.
Each unit has its own water heater, washer/dryer hookups, electrical and gas meters. The front house and rear duplex also benefit from separate water meters, providing utility separation and expense control. The front house and rear duplex were painted in 2023, and the roof for the front house was completely replaced in 2021.
The property is ideally positioned in Glassell Park, a Northeast Los Angeles neighborhood known for its residential character, convenient location, and continued revitalization. Located along Verdugo Road near the Glendale border, residents enjoy easy access to local restaurants, coffee shops, markets, and retail, with nearby Atwater Village, Highland Park, Eagle Rock, and Glendale offering additional dining, shopping, and entertainment. Convenient access to the CA-2 and CA-5 Freeways provides connectivity to Downtown Los Angeles, Pasadena, Glendale, Burbank, Silver Lake, Los Feliz, and surrounding communities.
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 | $1,250,000 | Property Subtype | Apartment |
| Price Per Unit | $416,667 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 4.24% | Building Size | 2,674 SF |
| Gross Rent Multiplier | 15.43 | No. Stories | 2 |
| No. Units | 3 | Year Built | 1926 |
| Property Type | Multifamily | Parking Ratio | 2.24/1,000 SF |
| Zoning | RD1.5-1 - Residential | ||
| Price | $1,250,000 |
| Price Per Unit | $416,667 |
| Sale Type | Investment |
| Cap Rate | 4.24% |
| Gross Rent Multiplier | 15.43 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 2,674 SF |
| No. Stories | 2 |
| Year Built | 1926 |
| Parking Ratio | 2.24/1,000 SF |
| Zoning | RD1.5-1 - Residential |
Amenities
Unit Amenities
- Kitchen
Site Amenities
- 24 Hour Access
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $1,450 | - |
| 2+1 | 1 | $3,000 | - |
| 2+1.5 | 1 | $2,300 | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5684-014-056 | Total Assessment | $367,203 (2026) |
| Land Assessment | $116,461 (2026) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $250,742 (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
5684-014-056
Land Assessment
$116,461 (2026)
Improvements Assessment
$250,742 (2026)
Total Assessment
$367,203 (2026)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 2
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
