Share This Listing

Message

960 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

6126 Brynhurst Ave 7 Unit Apartment Building $1,050,000 ($150,000/Unit) 3.44% Cap Rate Los Angeles, CA 90043

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • 7-Unit Apartment Located in the Hyde Park Neighborhood of Los Angeles | Large 9,477-SF Lot
  • 10.22% Pro-Forma Cap Rate & 6.78 Pro-Forma GRM | Offered at $150,000 Per Unit & $282 Per SF
  • Located Just a Few Blocks from Hyde Park Station for the Crenshaw/LAX Metro Transit Line (K Line)
  • Rare LAR3 TOC Tier 3 Zoning – Build Up to 21 Units* | Tremendous Value-Add Opportunity | Approximately 90% in Rental Upside
  • Unit Mix of (One) 2-Bedroom/1-Bathroom House & (Six) 1-Bedroom/1-Bathroom Units
  • Located 2 Miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium & The Forum and Approximately 2.5 Mile from Intuit Dome (NBA Clippers Arena)

EXECUTIVE SUMMARY

ASSET
7-unit apartment located in the Hyde Park neighborhood of Los Angeles.
The property is comprised of (one) 2-bedroom/1-bathroom house and (six) 1-bedroom/1-bathroom units.
Situated on a large 9,477-SF lot, the property is zoned LAR3 with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 21 units*. Given the TO3 Tier 3 allowance, subterranean parking is not required, and a developer is only responsible for 0.5 parking spaces per unit. The large lot presents an outstanding opportunity to develop up to 21 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,723-SF apartment is located just a few blocks from the Hyde Park Station of the Crenshaw/LAX Metro Line. The Crenshaw/LAX line (K Line) is a $2.1 Billion project of an 8.5-mile light rail line connecting South Los Angeles to the South Bay and the Los Angeles Airport. In a separate phase of the project, Metro hopes to add plans to extend the line to as far north as Hollywood.
Furthermore, the asset is located just south of Slauson Avenue and west of Crenshaw Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores. The property is located 2 miles from Baldwin Hills Crenshaw Plaza, SoFi Stadium and The Forum and approximately 2.5 miles from Intuit Dome (NBA Clippers Arena).
FINANCIALS
Offered at a 10.22% pro-forma cap rate and 6.78 pro-forma GRM, 6126 Brynhurst Avenue has rents which are +/- 90% below market. The property is being offered at $150,000 per unit and $282 per square foot.

*Buyer to verify. Buyer to conduct their own due diligence and investigation. Please do not disturb tenants.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $81,360 $21.85
Other Income - -
Vacancy Loss $2,440 $0.66
Effective Gross Income $78,920 $21.20
Taxes $13,125 $3.53
Operating Expenses $29,726 $7.98
Total Expenses $42,851 $11.51
Net Operating Income $36,069 $9.69

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $81,360
Annual Per SF $21.85
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $2,440
Annual Per SF $0.66
Effective Gross Income
Annual $78,920
Annual Per SF $21.20
Taxes
Annual $13,125
Annual Per SF $3.53
Operating Expenses
Annual $29,726
Annual Per SF $7.98
Total Expenses
Annual $42,851
Annual Per SF $11.51
Net Operating Income
Annual $36,069
Annual Per SF $9.69

PROPERTY FACTS

Price $1,050,000
Price Per Unit $150,000
Sale Type Investment
Cap Rate 3.44%
Gross Rent Multiplier 12.91
No. Units 7
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.22 AC
Building Size 3,723 SF
Average Occupancy 100%
No. Stories 2
Year Built 1953
Parking Ratio 1.88/1,000 SF
Zoning LAR3 - TOC Tier 3

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 1 $1,101 -
1+1 6 $947.00 -
Walk Score®
Very Walkable (72)
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.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
4006-005-019
Land Assessment
$967,152 (2025)
Improvements Assessment
$341,347 (2025)
Total Assessment
$1,308,499 (2025)
Annual Taxes
$13,125 ($3.53/SF)
Tax Year
2024
  • Listing ID: 35881216

  • Date on Market: 5/15/2025

  • Last Updated:

  • Address: 6126 Brynhurst Ave, Los Angeles, CA 90043

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") }}