Log In/Sign Up
Your email has been sent.
4650 York Boulevard - (12) 2-Bdrm. Units on Half-Acre on York Blvd 12 Unit Apartment Building Offered at $3,690,000 at a 4.52% Cap Rate Los Angeles, CA 90041



INVESTMENT HIGHLIGHTS
- Street-to-street assemblage in the heart of Eagle Rock featuring approx. 43% rental upside and an all 2-bdrm. unit mix.
- Value-add opportunity projected to stabilize at a 7.68% market CAP and 9.32 market GRM based on renovated market rents.
- Brickwork analysis indicates potential to develop up to 82 units under a full affordable housing scenario, subject to buyer verification.
- First time on the market in 50 years, comprised of 12 spacious 2-bdrm. units totaling approx. 12,270 SF, with 2 units delivered vacant at COE.
- Offering spans 4 contiguous parcels, including an 8-unit building, a 4-unit building, parking land, and a vacant lot.
- Secondary density opportunity to add approx. 5 market-rate units on the vacant lot and parking area while continuing to collect income.
EXECUTIVE SUMMARY
4650 York Blvd presents a street-to-street assemblage in the center of Eagle Rock, combining approx. 43% rental upside, a favorable all 2-bed unit mix, and a highly walkable location along one of the neighborhood’s most established retail corridors. First time on the market in 50 years, the property consists of (12) spacious 2-bdrm. units totaling approx. 13,270 SF, with (2) units delivered vacant at COE. 4650 York represents a clear value-add opportunity with approx. 43% rental upside. Based on market rents for renovated units in the immediate area, the property is projected to stabilize at a 7.68% market CAP and a 9.32 market GRM. The assemblage spans 4 contiguous parcels, including an 8-unit building and a 4-unit building, along with additional land currently used for parking and a vacant lot. According to a Brickwork development report, the APN containing the existing 8-unit and 4-unit buildings indicates potential capacity to develop up to 82 units under a full affordable housing development scenario, subject to buyer. In addition to the primary development scenario, the street-to-street configuration presents a secondary opportunity to add density. Preliminary analysis suggests the potential to construct approximately (5) market-rate units on the vacant lot and adjacent parking area, allowing investors to pursue a phased or more modest development approach while continuing to collect income from the existing apartments, subject to buyer verification. 4650 York Boulevard is positioned along the central stretch of York Ave, surrounded by some of Eagle Rock’s most established and well-reviewed cafés, restaurants, specialty retail, and neighborhood services. The corridor benefits from consistent foot traffic throughout the day and evening, reinforcing long-term renter demand and supporting both current operations and future development plans. Taken together, the property offers a balanced investment profile: in-place income with upside from the existing two-bdrm. units, paired with meaningful long-term development potential. This structure allows a buyer to generate cash flow today while advancing entitlements and permits for additional units in a supply-constrained Eagle Rock location where scale and flexibility are increasingly difficult to replicate.
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 | $3,690,000 | Property Type | Multifamily |
| Price Per Unit | $307,500 | Building Size | 13,270 SF |
| Sale Type | Investment | Average Occupancy | 83% |
| Cap Rate | 4.52% | No. Stories | 2 |
| Gross Rent Multiplier | 13.34 | Year Built | 1950 |
| No. Units | 12 | ||
| Zoning | LARD3-1 | ||
| Price | $3,690,000 |
| Price Per Unit | $307,500 |
| Sale Type | Investment |
| Cap Rate | 4.52% |
| Gross Rent Multiplier | 13.34 |
| No. Units | 12 |
| Property Type | Multifamily |
| Building Size | 13,270 SF |
| Average Occupancy | 83% |
| No. Stories | 2 |
| Year Built | 1950 |
| Zoning | LARD3-1 |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+2 | 8 | $1,798 | - |
| 2+1 | 4 | $1,710 | - |
Walk Score®
Very Walkable (89)
1 of 9
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
4650 York Boulevard - (12) 2-Bdrm. Units on Half-Acre on York Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

