Log In/Sign Up
Your email has been sent.
6126 Brynhurst Ave 7 Unit Apartment Building $1,050,000 ($150,000/Unit) 3.44% Cap Rate Los Angeles, CA 90043



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | $150,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.22 AC |
| Cap Rate | 3.44% | Building Size | 3,723 SF |
| Gross Rent Multiplier | 12.91 | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1953 |
| Property Subtype | Apartment | Parking Ratio | 1.88/1,000 SF |
| Zoning | LAR3 - TOC Tier 3 | ||
| 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 | - |
1 1
Walk Score®
Very Walkable (72)
PROPERTY TAXES
| Parcel Number | 4006-005-019 | Total Assessment | $1,308,499 (2025) |
| Land Assessment | $967,152 (2025) | Annual Taxes | $13,125 ($3.53/SF) |
| Improvements Assessment | $341,347 (2025) | Tax Year | 2024 |
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
1 of 11
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
6126 Brynhurst Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
