Log In/Sign Up
Your email has been sent.
4502 Elizabeth St 15 Unit Apartment Building $3,180,000 ($212,000/Unit) 5.50% Cap Rate Cudahy, CA 90201



Investment Highlights
- Same Ownership for 30 Years
- (1) 3 Bed / 1 Bath & (14) 2 Bed / 1 Bath
- Detached Carport Parking
- 3 Vacant Units - Projected at Market Rents
- Upgraded Electrical Panels
- Newer Roof
Executive Summary
Price Reduced. "Riviera" is a 15-unit, two-story garden-style apartment community located in the heart of Cudahy's strong rental market. 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. Three vacant 2-bed/1-bath units are projected at $2,250/month market rents, providing a clear path to stabilization, while the remaining occupied units offer additional upside as below-market leases naturally turn over. The asset has been well maintained, featuring a newer roof, upgraded electrical panels, and manicured landscaping throughout. New ownership steps into a clean, operationally sound building with major improvements already completed. Conveniently located near major employment corridors, retail, and dining, with easy access to the I-710 and I-105 freeways, the property benefits from strong tenant demand and historically low vacancy.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$306,360
|
$15.16
|
| Other Income |
$7,200
|
$0.36
|
| Vacancy Loss |
$12,254
|
$0.61
|
| Effective Gross Income |
$301,306
|
$14.91
|
| Taxes |
$41,996
|
$2.08
|
| Operating Expenses |
$84,315
|
$4.17
|
| Total Expenses |
$126,311
|
$6.25
|
| Net Operating Income |
$174,995
|
$8.66
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $306,360 |
| Annual Per SF | $15.16 |
| Other Income | |
|---|---|
| Annual | $7,200 |
| Annual Per SF | $0.36 |
| Vacancy Loss | |
|---|---|
| Annual | $12,254 |
| Annual Per SF | $0.61 |
| Effective Gross Income | |
|---|---|
| Annual | $301,306 |
| Annual Per SF | $14.91 |
| Taxes | |
|---|---|
| Annual | $41,996 |
| Annual Per SF | $2.08 |
| Operating Expenses | |
|---|---|
| Annual | $84,315 |
| Annual Per SF | $4.17 |
| Total Expenses | |
|---|---|
| Annual | $126,311 |
| Annual Per SF | $6.25 |
| Net Operating Income | |
|---|---|
| Annual | $174,995 |
| Annual Per SF | $8.66 |
Property Facts Under Contract
| Price | $3,180,000 | Building Class | C |
| Price Per Unit | $212,000 | Lot Size | 0.52 AC |
| Sale Type | Investment | Building Size | 11,960 SF |
| Cap Rate | 5.50% | Average Occupancy | 100% |
| Gross Rent Multiplier | 10.38 | 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 | Low-Rise | ||
| Zoning | R3, Cudahy | ||
| Price | $3,180,000 |
| Price Per Unit | $212,000 |
| Sale Type | Investment |
| Cap Rate | 5.50% |
| Gross Rent Multiplier | 10.38 |
| No. Units | 15 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.52 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 |
Amenities
Unit Amenities
- Air Conditioning
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
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 | $41,996 ($3.51/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
$41,996 ($3.51/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.
