Share This Listing

Message

917 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

  • REAL 6.4% Cash on Cash Return With Existing Rents
  • 15 Carport Spaces + 8 Open-Space Parking Spaces
  • REAL 6.4% Cash on Cash Return With Existing Rents
  • 13 Units + 3 Brand-New ADUs (ADUs not subject to rent control)
  • Close Proximity to Park, Schools, & Public Transit

Executive Summary

Price Reduced – Now Offering a 6.87% CAP Rate!!! Kristopher German of The Apartment Dealer is pleased to offer this exceptional investment opportunity in the city of Cudahy featuring 13 units plus 3 brand-new ADUs (16 units total), with certificates of occupancy recently issued (ADUs not subject to rent control for 15 years), delivering excellent day-one cash flow with the heavy lifting already completed. From an investment standpoint, the numbers are compelling; offering a 6.87% CAP Rate, 10 GRM, and a strong 6.4% CASH-ON-CASH return, providing real income from day one. The property features an ideal unit mix of four 3-Bed/2-Bath units, nine 2-Bed/1-Bath units, and three newly constructed ADUs (2-Bed/1-Bath, 1-Bed/1-Bath, and a Studio unit) a combination that attracts a broad tenant base and supports consistent occupancy.
Spanning approximately 13,075 rentable square feet on a 20,146 sq. ft. lot, and is conveniently located near parks, schools, and public transportation, enhancing long-term rental demand.
Tenants benefit from ample parking with 15 carport spaces and 8 open spaces, while operating expenses remain efficient with tenants paying for their own utility usage. Recent improvements include a brand-new main electrical panel and newer plumbing, adding to the property’s long-term reliability. Deals with this level of cash-flow are non-existent. Run the numbers, compare it to anything else on the market, and you'll find this one stands on its own.
Tenants benefit from ample parking with 15 carport spaces and 8 open spaces, while operating expenses remain efficient with tenants paying for their own utility usage. Recent improvements include a brand-new main electrical panel, adding to the property’s long-term reliability. Ideally located near parks, schools, and public transit, this asset is positioned in a high-demand rental corridor with strong tenant fundamentals.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $423,744 $32.41
Other Income - -
Vacancy Loss $12,712 $0.97
Effective Gross Income $411,032 $31.44
Taxes $49,944 $3.82
Operating Expenses $69,191 $5.29
Total Expenses $119,135 $9.11
Net Operating Income $291,897 $22.33

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $423,744
Annual Per SF $32.41
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $12,712
Annual Per SF $0.97
Effective Gross Income
Annual $411,032
Annual Per SF $31.44
Taxes
Annual $49,944
Annual Per SF $3.82
Operating Expenses
Annual $69,191
Annual Per SF $5.29
Total Expenses
Annual $119,135
Annual Per SF $9.11
Net Operating Income
Annual $291,897
Annual Per SF $22.33

Property Facts

Price $4,250,000
Price Per Unit $265,625
Sale Type Investment
Cap Rate 6.87%
Gross Rent Multiplier 10.03
No. Units 16
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.46 AC
Building Size 13,074 SF
Average Occupancy 100%
No. Stories 2
Year Built 1964
Parking Ratio 2.45/1,000 SF
Zoning CUR3*

Amenities

Unit Amenities

  • Air Conditioning

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+2 4 $2,833 1,275
2+1 10 $2,096 975 - 980
1+1 1 $1,750 800
Studios 1 $1,800 700
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
40/100
Very bikeable
80/100

Property Taxes

Property Taxes

Parcel Number
6226-019-017
Land Assessment
$250,823
Improvements Assessment
$592,587
Total Assessment
$843,410
Annual Taxes
$49,944 ($3.82/SF)
Tax Year
2025
  • Listing ID: 40061662

  • Date on Market: 4/7/2026

  • Last Updated:

  • Address: 5027 Clara 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") }}