Log In/Sign Up
Your email has been sent.
The Aldama Collection 6178 Aldama St 5 Unit Apartment Building $2,750,000 ($550,000/Unit) 5.65% Cap Rate Los Angeles, CA 90042



INVESTMENT HIGHLIGHTS
- Prime Highland Park location steps to York, high walkability, strong rental demand
- Majority of units newer construction Non-RSO (LAs restrictive rent control) rare in Los Angeles
- Fully occupied, market rate, zero vacancy drag
EXECUTIVE SUMMARY
Turnkey five-home, market-rate multifamily compound located in one of Highland Park’s most sought-after rental pockets. The property consists of a restored 1915 Craftsman residence at the front and four large townhome-style homes built in 2016, offering a compelling blend of architectural character and modern construction. With an average unit size of approximately 1,554 square feet, the residences function as large single-family home alternatives.
The property is fully occupied and professionally managed with efficient operations and minimal expenses, generating strong in-place income with a current NOI of $155,225 and offered at a true 5.65 % Cap rate on actuals.
Each residence features private outdoor space, in-unit laundry, separate meters, and on-site parking with garages. Situated on a 10,000 square foot lot with approximately 7,764 square feet of improvements, the property includes ten total parking spaces, supporting low turnover and strong rental performance. The asset is priced well below replacement value at approximately $380 per square foot.
Located on a quiet, tree-lined street just off York Boulevard and moments from Figueroa, within walking distance to restaurants, cafes, and neighborhood amenities, the property benefits from exceptional walkability and sustained renter demand.
The majority of the units are non-RSO, (Non LA Rent Control) with four of the five units exempt, providing enhanced operational flexibility and future rent growth potential.
With pride-of-ownership curb appeal and a stabilized, turnkey profile, this represents a rare opportunity to acquire a high-quality multifamily compound in Northeast Los Angeles.
The property is fully occupied and professionally managed with efficient operations and minimal expenses, generating strong in-place income with a current NOI of $155,225 and offered at a true 5.65 % Cap rate on actuals.
Each residence features private outdoor space, in-unit laundry, separate meters, and on-site parking with garages. Situated on a 10,000 square foot lot with approximately 7,764 square feet of improvements, the property includes ten total parking spaces, supporting low turnover and strong rental performance. The asset is priced well below replacement value at approximately $380 per square foot.
Located on a quiet, tree-lined street just off York Boulevard and moments from Figueroa, within walking distance to restaurants, cafes, and neighborhood amenities, the property benefits from exceptional walkability and sustained renter demand.
The majority of the units are non-RSO, (Non LA Rent Control) with four of the five units exempt, providing enhanced operational flexibility and future rent growth potential.
With pride-of-ownership curb appeal and a stabilized, turnkey profile, this represents a rare opportunity to acquire a high-quality multifamily compound in Northeast Los Angeles.
FINANCIAL SUMMARY (ACTUAL - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$228,921
|
$29.48
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$9,157
|
$1.18
|
| Effective Gross Income |
$219,764
|
$28.31
|
| Taxes |
$34,375
|
$4.43
|
| Operating Expenses |
$30,015
|
$3.87
|
| Total Expenses |
$64,390
|
$8.29
|
| Net Operating Income |
$155,374
|
$20.01
|
FINANCIAL SUMMARY (ACTUAL - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $228,921 |
| Annual Per SF | $29.48 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $9,157 |
| Annual Per SF | $1.18 |
| Effective Gross Income | |
|---|---|
| Annual | $219,764 |
| Annual Per SF | $28.31 |
| Taxes | |
|---|---|
| Annual | $34,375 |
| Annual Per SF | $4.43 |
| Operating Expenses | |
|---|---|
| Annual | $30,015 |
| Annual Per SF | $3.87 |
| Total Expenses | |
|---|---|
| Annual | $64,390 |
| Annual Per SF | $8.29 |
| Net Operating Income | |
|---|---|
| Annual | $155,374 |
| Annual Per SF | $20.01 |
PROPERTY FACTS
| Price | $2,750,000 | Apartment Style | Townhome |
| Price Per Unit | $550,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 5.65% | Building Size | 7,764 SF |
| Gross Rent Multiplier | 12 | Average Occupancy | 80% |
| No. Units | 5 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1915/2016 |
| Property Subtype | Apartment | Parking Ratio | 1.29/1,000 SF |
| Zoning | RD2 - RD2 zoning in Los Angeles allows for lower-density residential development, typically permitting one dwelling unit per 2,000 square feet of lot area. | ||
| Price | $2,750,000 |
| Price Per Unit | $550,000 |
| Sale Type | Investment |
| Cap Rate | 5.65% |
| Gross Rent Multiplier | 12 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 7,764 SF |
| Average Occupancy | 80% |
| No. Stories | 3 |
| Year Built/Renovated | 1915/2016 |
| Parking Ratio | 1.29/1,000 SF |
| Zoning | RD2 - RD2 zoning in Los Angeles allows for lower-density residential development, typically permitting one dwelling unit per 2,000 square feet of lot area. |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Bay Window
- Tile Floors
- Crown Molding
- Double Vanities
- Eat-in Kitchen
- Kitchen
- Hardwood Floors
- Vaulted Ceiling
- High Speed Internet Access
- Refrigerator
- Sprinkler System
- Stainless Steel Appliances
- Range
- Tub/Shower
- Views
- Walk-In Closets
- Carpet
- Yard
- Attic
- Basement
- Deck
- Den
- Dining Room
- Double Pane Windows
- Family Room
- Freezer
- Handrails
- Island Kitchen
- Office
- Patio
- Porch
- Window Coverings
- Large Bedrooms
- Quartz Countertops
SITE AMENITIES
- Individual Locking Bedrooms
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 1 | $3,595 | 1,204 |
| 2+2.5 | 1 | $3,550 | 1,317 |
| 3+3 | 1 | $3,971 | 1,709 |
| 3+3.5 | 2 | $3,981 | 1,767 |
1 1
Walk Score®
Walker's Paradise (92)
PROPERTY TAXES
| Parcel Number | 5484-016-034 | Total Assessment | $1,575,912 (2025) |
| Land Assessment | $600,920 (2025) | Annual Taxes | $34,375 ($4.43/SF) |
| Improvements Assessment | $974,992 (2025) | Tax Year | 2026 Payable 2026 |
PROPERTY TAXES
Parcel Number
5484-016-034
Land Assessment
$600,920 (2025)
Improvements Assessment
$974,992 (2025)
Total Assessment
$1,575,912 (2025)
Annual Taxes
$34,375 ($4.43/SF)
Tax Year
2026 Payable 2026
1 of 30
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Aldama Collection | 6178 Aldama 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.
