Log In/Sign Up
Your email has been sent.
4321 Woodlawn Ave 6 Unit Apartment Building $1,290,000 ($215,000/Unit) 6% Cap Rate Los Angeles, CA 90011



Investment Highlights
- Immediate Income & Stable Occupancy – Property operates at 11.25 GRM and 6.01% Cap Rate with 100% occupancy, delivering turnkey cash flow from day one
- Owner-User Opportunity – Ideal for investors entering the LA multifamily market or owner-users seeking live-in plus income potential
- Strategic South LA Location – Minutes from Downtown LA, USC, 110 Freeway, and major employment hubs including Sony Pictures, Apple offices, HBO, Googl
- Compelling Value-Add Potential – Approximate 32% rental upside provides clear path to stabilization at 8.54 GRM and 8.60% Cap rate upon lease renewals
- Desirable Unit Mix – (4) 1-Bed/1-Bath and (2) 2-Bed/1-Bath bungalow-style units with classic character and renovation upside
Executive Summary
Positioned in vibrant South Los Angeles near Downtown LA and USC, 4321 Woodlawn Ave stands out as a rare 6-unit multifamily value-add opportunity in the 90011 corridor. This fully occupied, income-producing asset—built in 1925 across 2,736 SF—features a strong mix of (4) 1-Bed/1-Bath and (2) 2-Bed/1-Bath bungalow-style units generating immediate cash flow at 11.25 GRM and 6.01% Cap rate. Secure immediate income and owner-user live-in potential with this turnkey property while capturing 32% rental upside to stabilize at 8.54 GRM and 8.60% Cap rate.
A core appeal for value-add investors and owner-users lies in its scalable potential amid LA's rent growth and low vacancy rates, with easy access to the 110 Freeway and employment hubs like USC, hospitals, and nearby tech/media offices Including Google, Meta, HBO, Sony, and Apple. With South LA multifamily values firming up, this offering secures stable yields with substantial renovation-driven appreciation in a high-demand, inventory-constrained neighborhood. Current Management is offering to continue a 3% Fee for NEW Owners!!
This location drives superior tenant retention and rental premiums, thanks to proximity to Downtown LA, USC, and major transit. Turnkey, scalable, and primed for both immediate income and long-term hold in one of LA's most accessible rental markets, 4321 Woodlawn Ave is perfectly positioned for savvy buyers seeking entry or expansion.
A core appeal for value-add investors and owner-users lies in its scalable potential amid LA's rent growth and low vacancy rates, with easy access to the 110 Freeway and employment hubs like USC, hospitals, and nearby tech/media offices Including Google, Meta, HBO, Sony, and Apple. With South LA multifamily values firming up, this offering secures stable yields with substantial renovation-driven appreciation in a high-demand, inventory-constrained neighborhood. Current Management is offering to continue a 3% Fee for NEW Owners!!
This location drives superior tenant retention and rental premiums, thanks to proximity to Downtown LA, USC, and major transit. Turnkey, scalable, and primed for both immediate income and long-term hold in one of LA's most accessible rental markets, 4321 Woodlawn Ave is perfectly positioned for savvy buyers seeking entry or expansion.
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 | $1,290,000 | Apartment Style | Low-Rise |
| Price Per Unit | $215,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 6% | Building Size | 2,736 SF |
| Gross Rent Multiplier | 11.25 | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1925 |
| Property Subtype | Apartment | Parking Ratio | 2.19/1,000 SF |
| Zoning | LAR2 | ||
| Price | $1,290,000 |
| Price Per Unit | $215,000 |
| Sale Type | Investment |
| Cap Rate | 6% |
| Gross Rent Multiplier | 11.25 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 2,736 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1925 |
| Parking Ratio | 2.19/1,000 SF |
| Zoning | LAR2 |
Amenities
Site Amenities
- Controlled Access
- Courtyard
- Fenced Lot
- Gated
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 6 | - | - |
1 1
Walk Score®
Very Walkable (86)
Property Taxes
| Parcel Number | 5113-036-009 | Total Assessment | $905,251 |
| Land Assessment | $588,414 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $316,837 | Tax Year | 2025 |
Property Taxes
Parcel Number
5113-036-009
Land Assessment
$588,414
Improvements Assessment
$316,837
Total Assessment
$905,251
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 21
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4321 Woodlawn 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
