Share This Listing

Message

913 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

4513 Rosewood Ave - 2025. 5-UNIT, MASTER LEASE IN PLACE 6.22% CAP 5 Unit Apartment Building Offered at $3,399,000 at a 6.22% Cap Rate Los Angeles, CA 90004

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • ? 36 Month Master Lease in place = rental stability + little to no expenses.
  • ? Perfectly situated between two of LA’s most in-demand neighborhoods, the iconic charm of Larchmont Village and the buzzing energy of Koreatown.
  • ? All units separately metered for electric AND water (no gas on property)! Very low expenses!
  • ? Outstanding projected cap rate of 6.22%! Cash cow.
  • ? Ideal unit mix of four 4-bedroom untis , and one 3-bedroom unit. High income producing property!

EXECUTIVE SUMMARY

The 5+ Unit Specialists are pleased to present 4513 Rosewood Ave, a brand new, fully leased, NON RENT CONTROLLED 2025 five unit luxury community perfectly positioned between two of Los Angeles’ most desirable neighborhoods, the iconic charm of Larchmont Village and the buzzing energy of Koreatown. Now operating under a 36 month master lease with a professional operator serving the high demand travel nurse and medical placement market, this turnkey asset delivers a true 6.22% cap rate with reliable income and minimal expenses.
Set on a rapidly developing street with standout curb appeal, the property features five MASSIVE units, three oversized 4 bedroom and 4.5 bathroom tri level townhomes, one equally impressive 4 bedroom and 4 bathroom unit, and one highly rentable 3 bedroom and 3 bathroom unit. All homes offer private entrances, highly functional layouts, and are separately metered for utilities. A full 1 year builder warranty further ensures low maintenance and long term stability.
Luxury details include designer tilework, custom cabinetry, stainless steel appliances, oversized kitchens, high ceilings, balconies, large closets, and expansive windows that fill the homes with natural light. Drought tolerant landscaping, ample parking, and modern finishes further elevate tenant appeal.
Why it stands out: The boutique charm of Larchmont combined with Koreatown’s culture, dining, and Metro access create a rental environment with consistent absorption. With a long term master lease secured by a vetted operator catering to a recession resistant medical housing niche, this investment offers immediate cash flow, hands off management, and a rare opportunity to own a trophy asset in one of the strongest rental corridors in Los Angeles.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $258,000 $31.41
Other Income - -
Vacancy Loss - -
Effective Gross Income $258,000 $31.41
Taxes $40,360 $4.91
Operating Expenses $6,128 $0.75
Total Expenses $46,488 $5.66
Net Operating Income $211,512 $25.75

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $258,000
Annual Per SF $31.41
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $258,000
Annual Per SF $31.41
Taxes
Annual $40,360
Annual Per SF $4.91
Operating Expenses
Annual $6,128
Annual Per SF $0.75
Total Expenses
Annual $46,488
Annual Per SF $5.66
Net Operating Income
Annual $211,512
Annual Per SF $25.75

PROPERTY FACTS

Price $3,399,000
Price Per Unit $679,800
Sale Type Investment
Cap Rate 6.22%
Sale Condition Build to Suit
Gross Rent Multiplier 13.17
No. Units 5
Property Type Multifamily
Apartment Style Mid-Rise
Lot Size 0.14 AC
Building Size 8,213 SF
Average Occupancy 100%
No. Stories 3
Year Built 2025
Parking Ratio 0.97/1,000 SF
Zoning LAR3

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Dishwasher
  • Disposal
  • Microwave
  • Washer/Dryer
  • Washer/Dryer Hookup
  • Kitchen
  • Refrigerator
  • Oven
  • Tub/Shower
  • Double Pane Windows
  • Freezer
  • Handrails
  • Office
  • Vinyl Flooring
  • Large Bedrooms

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
4+4.5 1 $4,300 1,611
4+4.5 1 $4,300 1,808
4+4.5 1 $4,300 1,782
4+4 1 $4,300 1,722
3+3 1 $4,300 1,290
Walk Score®
Walker's Paradise (91)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®
  • Listing ID: 38695059

  • Date on Market: 12/8/2025

  • Last Updated:

  • Address: 4513 Rosewood Ave, Los Angeles, CA 90004

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") }}