Log In/Sign Up
Your email has been sent.
6-Units | 83% Upside | ALL 2BR/1BA Units 5745 Arroyo Dr 6 Unit Apartment Building $1,245,000 ($207,500/Unit) 4.69% Cap Rate Los Angeles, CA 90042



Investment Highlights
- 83% Rental Upside - Significant value add opportunity to increase rents and improve overall cash flow.
- ADU Potential Owner has preliminary plans for up to six (6) ADUs, offering major future income potential.
- On Site Parking - Includes tenant parking, a valuable amenity in this dense rental market.
- Strong Unit Mix - Features six (6) 2 bed / 1 bath units, a highly desirable layout for tenants.
- Recent Improvements - Approximately $100,000 in recent capital improvements including exterior paint, roof work, irrigation, and property upgrades.
- Prime Highland Park Location - Minutes from York Blvd, Figueroa St, DTLA, and Pasadena with strong tenant demand.
Executive Summary
MOTIVATED SELLER * * * We are pleased to present 5745 Arroyo Drive, a 6 unit multifamily investment opportunity located in the highly desirable Highland Park neighborhood of Los Angeles, CA. The property consists of approximately 4,092 square feet of living space and features a unit mix of (6) two bedroom / one bathroom units. The property also offers on site parking, a valuable amenity in this high demand rental market. The asset presents a strong value add opportunity with approximately 83% rental upside, allowing an investor to significantly increase income and long term value. The property has benefited from approximately $100,000 in recent capital improvements, including exterior paint, partial roof replacement, upgraded trash systems, eco friendly irrigation, concrete work, and various unit repairs. Additionally, ownership has preliminary plans to add up to six ADUs, creating further upside through increased unit count and income potential. Located in one of Northeast Los Angeles' most vibrant neighborhoods, Highland Park continues to attract strong tenant demand due to its proximity to Downtown Los Angeles, Pasadena, and the thriving retail and dining corridors along York Boulevard and Figueroa Street. This is a rare opportunity to acquire a well located asset with strong in place income, substantial upside, and future development potential.
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 | $1,245,000 | Apartment Style | Low-Rise |
| Price Per Unit | $207,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 4.69% | Building Size | 4,092 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.75 | No. Stories | 2 |
| No. Units | 6 | Year Built | 1961 |
| Property Type | Multifamily | Parking Ratio | 2.93/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | RD2, Los Angeles - Restricted Density Multiple Dwelling | ||
| Price | $1,245,000 |
| Price Per Unit | $207,500 |
| Sale Type | Investment |
| Cap Rate | 4.69% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 12.75 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 4,092 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1961 |
| Parking Ratio | 2.93/1,000 SF |
| Zoning | RD2, Los Angeles - Restricted Density Multiple Dwelling |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 6 | - | - |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5492-006-018 | Total Assessment | $1,479,000 |
| Land Assessment | $969,000 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $510,000 | Tax Year | 2025 |
Property Taxes
Parcel Number
5492-006-018
Land Assessment
$969,000
Improvements Assessment
$510,000
Total Assessment
$1,479,000
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
6-Units | 83% Upside | ALL 2BR/1BA Units | 5745 Arroyo Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
