Log In/Sign Up
Your email has been sent.
426-428 W 77th St 7 Unit Apartment Building $1,399,000 ($199,857/Unit) 9.62% Cap Rate Los Angeles, CA 90003
Investment Highlights
- 9.66% CAP rate - high return on investment
- Renovated units including : Kitchen, Bathrooms, Floor, Appliances Ext
- Extensive exterior Upgrade New Electrical, Pluming, Stucco, Paint.
- Low maintenance and easy to manage
- Fully Occupied and located in high tenant demanded area
- Close to schools, markets, transportations and Downtown LA
Executive Summary
High Revenue Potential: With its upgraded condition and desirable features, the property generates strong rental income, making it a lucrative investment
opportunity. The combination of low maintenance costs and high tenant demand ensures consistent and profitable returns.
Extensive Exterior Upgrades : The building underwent significant renovations, including the replacement of old stucco with new stucco and fresh paint, enhancing its appearance and durability. A new electrical panel was installed for improved safety and efficiency, while the roof was thoroughly inspected and repaired to ensure long-term structural integrity.
Modernized Interior: All units have been extensively remodeled, featuring updated electrical systems, new piping, renovated kitchens and bathrooms, and upgraded flooring. These enhancements provide a modern and comfortable living environment for tenants.
opportunity. The combination of low maintenance costs and high tenant demand ensures consistent and profitable returns.
Extensive Exterior Upgrades : The building underwent significant renovations, including the replacement of old stucco with new stucco and fresh paint, enhancing its appearance and durability. A new electrical panel was installed for improved safety and efficiency, while the roof was thoroughly inspected and repaired to ensure long-term structural integrity.
Modernized Interior: All units have been extensively remodeled, featuring updated electrical systems, new piping, renovated kitchens and bathrooms, and upgraded flooring. These enhancements provide a modern and comfortable living environment for tenants.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$184,008
|
$40.21
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$1,840
|
$0.40
|
| Effective Gross Income |
$182,168
|
$39.81
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$48,019
|
$10.49
|
| Net Operating Income |
$134,149
|
$29.32
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $184,008 |
| Annual Per SF | $40.21 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $1,840 |
| Annual Per SF | $0.40 |
| Effective Gross Income | |
|---|---|
| Annual | $182,168 |
| Annual Per SF | $39.81 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $48,019 |
| Annual Per SF | $10.49 |
| Net Operating Income | |
|---|---|
| Annual | $134,149 |
| Annual Per SF | $29.32 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 7 | - | - |
1 1
Property Taxes
| Parcel Number | 6020-034-012 | Improvements Assessment | $476,029 (2025) |
| Land Assessment | $207,162 (2025) | Total Assessment | $683,191 (2025) |
Property Taxes
Parcel Number
6020-034-012
Land Assessment
$207,162 (2025)
Improvements Assessment
$476,029 (2025)
Total Assessment
$683,191 (2025)
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
426-428 W 77th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.