Log In/Sign Up
Your email has been sent.
6.9% Current CAP Rate | 13 Units + 3 New ADUs 5027 Clara St 16 Unit Apartment Building $4,250,000 ($265,625/Unit) 6.87% Cap Rate Cudahy, CA 90201



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | $265,625 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.46 AC |
| Cap Rate | 6.87% | Building Size | 13,074 SF |
| Gross Rent Multiplier | 10.03 | Average Occupancy | 100% |
| No. Units | 16 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1964 |
| Property Subtype | Apartment | Parking Ratio | 2.45/1,000 SF |
| Zoning | CUR3* | ||
| 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 |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
40/100
Very bikeable
80/100
Property Taxes
| Parcel Number | 6226-019-017 | Total Assessment | $843,410 |
| Land Assessment | $250,823 | Annual Taxes | $49,944 ($3.82/SF) |
| Improvements Assessment | $592,587 | Tax Year | 2025 |
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
1 of 12
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
6.9% Current CAP Rate | 13 Units + 3 New ADUs | 5027 Clara 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.
