Log In/Sign Up
Your email has been sent.
4502 Elizabeth St 15 Unit Apartment Building $3,500,000 ($233,333/Unit) 4.88% Cap Rate Cudahy, CA 90201



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 | Building Class | C |
| Price Per Unit | $233,333 | Lot Size | 0.55 AC |
| Sale Type | Investment | Building Size | 11,960 SF |
| Cap Rate | 4.88% | Average Occupancy | 100% |
| Gross Rent Multiplier | 11.42 | No. Stories | 2 |
| No. Units | 15 | Year Built | 1962 |
| Property Type | Multifamily | Parking Ratio | 1.67/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Garden | ||
| Zoning | R3, Cudahy | ||
| 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 |
1 1
Moderately walkable
70/100
Exceptionally drivable
90/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 6224-005-012 | Total Assessment | $1,029,897 (2025) |
| Land Assessment | $319,342 (2025) | Annual Taxes | $46,222 ($3.86/SF) |
| Improvements Assessment | $710,555 (2025) | Tax Year | 2026 |
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
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4502 Elizabeth 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.
