Log In/Sign Up
Your email has been sent.
694 S Burlington Ave 32 Unit Apartment Building $3,900,000 ($121,875/Unit) 7.44% Cap Rate Los Angeles, CA 90057



Investment Highlights
- $3.9M for a 32-unit mixed-use asset in Pico Union, priced at only $121,875/unit and approximately $128.63/SF on a massive 30,319 SF building.
- Major upside with projected market income of $839,606/year, pushing the asset to a 14.79% market cap and 4.65 market GRM.
- Immediate value-add opportunity with 56% rental upside, plus vacant studio units that can be leased right away to boost income.
- Strong in-place income with a 7.44% current cap rate, 7.25 GRM, and over $290,000 current NOI.
- Rare mixed-use income stream with 26 residential units and 6 retail spaces, creating diversified cash flow from both apartment and commercial tenants.
Executive Summary
694 S Burlington Ave is a 32-unit mixed-use building located in the Pico Union neighborhood of Los Angeles. This massive 30,319 SF asset is offered at only $121,875/unit and approximately $129/SF, creating a rare opportunity to acquire significant scale at an attractive basis near Downtown LA. The property is currently operating at a strong 7.44% CAP and 7.25 GRM, with over $290,000 in current NOI and more than 56% rental upside remaining.
The property is comprised of 26 apartment units and 6 commercial spaces, consisting of (13) 1Bed+1Bath units, (13) Studio+1Bath units, and multiple ground-floor retail/commercial tenants. Current scheduled income is approximately $533,762 annually, with market scheduled income projected at approximately $839,606 annually once stabilized. At market rents, the property projects to a 14.79% CAP and 4.65 GRM, offering an investor a clear path to substantial future income growth.
694 S Burlington Ave is individually metered for gas and electric, helping reduce utility exposure and improve operating efficiency. Currently, two studio units are being delivered vacant, allowing a buyer to immediately renovate, lease at market rents, and capture upside right away. The building also benefits from diversified income through both residential and retail tenancy, reducing reliance on one income source.
The property is conveniently located in Pico Union, just minutes from Downtown Los Angeles, Koreatown, Westlake, and the 10 and 110 freeways. With strong surrounding renter demand, nearby employment centers, public transit, shops, restaurants, and everyday amenities, 694 S Burlington Ave offers investors a rare combination of scale, cash flow, location, and major long-term upside.
The property is comprised of 26 apartment units and 6 commercial spaces, consisting of (13) 1Bed+1Bath units, (13) Studio+1Bath units, and multiple ground-floor retail/commercial tenants. Current scheduled income is approximately $533,762 annually, with market scheduled income projected at approximately $839,606 annually once stabilized. At market rents, the property projects to a 14.79% CAP and 4.65 GRM, offering an investor a clear path to substantial future income growth.
694 S Burlington Ave is individually metered for gas and electric, helping reduce utility exposure and improve operating efficiency. Currently, two studio units are being delivered vacant, allowing a buyer to immediately renovate, lease at market rents, and capture upside right away. The building also benefits from diversified income through both residential and retail tenancy, reducing reliance on one income source.
The property is conveniently located in Pico Union, just minutes from Downtown Los Angeles, Koreatown, Westlake, and the 10 and 110 freeways. With strong surrounding renter demand, nearby employment centers, public transit, shops, restaurants, and everyday amenities, 694 S Burlington Ave offers investors a rare combination of scale, cash flow, location, and major long-term upside.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| 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 | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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 | $3,900,000 | Apartment Style | Low-Rise |
| Price Per Unit | $121,875 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.25 AC |
| Cap Rate | 7.44% | Building Size | 30,319 SF |
| Gross Rent Multiplier | 7.25 | Average Occupancy | 96% |
| No. Units | 32 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1913 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | C2, Los Angeles - Mixed Use - Apartments & Retail | ||
| Price | $3,900,000 |
| Price Per Unit | $121,875 |
| Sale Type | Investment |
| Cap Rate | 7.44% |
| Gross Rent Multiplier | 7.25 |
| No. Units | 32 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.25 AC |
| Building Size | 30,319 SF |
| Average Occupancy | 96% |
| No. Stories | 3 |
| Year Built | 1913 |
| Opportunity Zone |
Yes |
| Zoning | C2, Los Angeles - Mixed Use - Apartments & Retail |
Amenities
Unit Amenities
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- On-Site Retail
- Smoke Free
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 13 | $1,180 | 400 |
| 1+1 | 13 | $1,296 | 450 |
Exceptionally walkable
90/100
Moderately drivable
70/100
Exceptional public transit
100/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5142-011-013 | Total Assessment | $3,150,122 |
| Land Assessment | $564,841 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $2,585,281 | Tax Year | 2025 |
Property Taxes
Parcel Number
5142-011-013
Land Assessment
$564,841
Improvements Assessment
$2,585,281
Total Assessment
$3,150,122
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
694 S Burlington 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.

