Share This Listing

Message

961 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

Investment Highlights

  • First Time on the Market in 30 Years
  • Excellent Unit Mix: (1) 3 Bed / 1 Bath & (14) 2 Bed / 1 Bath
  • Newer Roof & Upgraded Electrical Panels
  • Immediate Rental Upside (4 Vacant Units)
  • 8.45 GRM & 7.5% Cap Rate on Market Rents
  • Clean, Well-Maintained w/ Detached Carport Parking

Executive Summary

"Riviera" is a 15-unit, two-story garden-style apartment community in the heart of Cudahy's strong rental market. At $233,333 per unit, the property features an attractive unit mix of (1) 3-bed/1-bath and (14) 2-bed/1-bath units with detached carport parking, a combination that consistently draws and retains quality tenants in this submarket. Four vacant 2-bed/1-bath units deliver immediate lease-up upside at $2,250/month market rents, while the remaining occupied units offer additional upside as below-market leases naturally turn over. At stabilized market rents, the property achieves a 7.5% cap rate and 8.45 GRM, a compelling return profile for the Southeast Los Angeles market. The asset has been well cared for, featuring a newer roof, upgraded electrical panels, and manicured landscaping throughout. New ownership steps into a clean, operationally sound building with the hard work already done. Conveniently located near major employment corridors, retail, and dining, with easy access to the I-710 and I-105 freeways, keeping vacancy low and demand steady.

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $306,360 $25.62
Other Income $7,200 $0.60
Vacancy Loss $12,254 $1.02
Effective Gross Income $301,306 $25.19
Taxes $46,222 $3.86
Operating Expenses $84,315 $7.05
Total Expenses $130,537 $10.91
Net Operating Income $170,769 $14.28

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $306,360
Annual Per SF $25.62
Other Income
Annual $7,200
Annual Per SF $0.60
Vacancy Loss
Annual $12,254
Annual Per SF $1.02
Effective Gross Income
Annual $301,306
Annual Per SF $25.19
Taxes
Annual $46,222
Annual Per SF $3.86
Operating Expenses
Annual $84,315
Annual Per SF $7.05
Total Expenses
Annual $130,537
Annual Per SF $10.91
Net Operating Income
Annual $170,769
Annual Per SF $14.28

Property Facts

Price $3,500,000
Price Per Unit $233,333
Sale Type Investment
Cap Rate 4.88%
Gross Rent Multiplier 11.42
No. Units 15
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.55 AC
Building Size 11,960 SF
Average Occupancy 100%
No. Stories 2
Year Built 1962
Parking Ratio 1.67/1,000 SF
Opportunity Zone Yes
Zoning R3, Cudahy

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1 14 - 780
3+1 1 - 1,040
Moderately walkable
70/100
Exceptionally drivable
90/100
Some public transit
40/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Number
6224-005-012
Land Assessment
$319,342 (2025)
Improvements Assessment
$710,555 (2025)
Total Assessment
$1,029,897 (2025)
Annual Taxes
$46,222 ($3.86/SF)
Tax Year
2026
  • Listing ID: 40095138

  • Date on Market: 4/9/2026

  • Last Updated:

  • Address: 4502 Elizabeth St, Cudahy, CA 90201

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") }}