Log In/Sign Up
Your email has been sent.
820 W 95th St 14 Unit Apartment Building $1,900,000 ($135,714/Unit) 6.56% Cap Rate Los Angeles, CA 90044
Investment Highlights
- Low Vacancy Are
- Fenced in Lot
- Add Value - Raise Rents
- 13 Unit Building with additional SFR/House
Executive Summary
VALUE-ADD 14-UNIT DEAL | $178K/DOOR | SOUTH LA |
Rare opportunity to acquire 820 and 824 W. 95th Street, a 14-unit property spanning two contiguous parcels. The offering includes a 2-story 13-unit apartment building (built 1965) and a detached single-family residence (built 1927), totaling approx. 7,547 SF of rentable space. Priced at $2,495,000 — $178K per unit. 60% + in upside potential would the property at an approximate 9.2 GRM and/or a CAP Rate of 8.28%....Zoned LAR3 with long-term development potential. Located near the 110, SoFi Stadium, and USC. Perfect for value-add investors seeking scale in South LA.
UNIT MIX:
1 bedroom + 1 bath - 3 Units
Single/ 1 bath - 10 Units
SFR/House - 3 bedroom + 1 bath
Rare opportunity to acquire 820 and 824 W. 95th Street, a 14-unit property spanning two contiguous parcels. The offering includes a 2-story 13-unit apartment building (built 1965) and a detached single-family residence (built 1927), totaling approx. 7,547 SF of rentable space. Priced at $2,495,000 — $178K per unit. 60% + in upside potential would the property at an approximate 9.2 GRM and/or a CAP Rate of 8.28%....Zoned LAR3 with long-term development potential. Located near the 110, SoFi Stadium, and USC. Perfect for value-add investors seeking scale in South LA.
UNIT MIX:
1 bedroom + 1 bath - 3 Units
Single/ 1 bath - 10 Units
SFR/House - 3 bedroom + 1 bath
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$165,634
|
$21.95
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$165,634
|
$21.95
|
| Taxes |
$9,312
|
$1.23
|
| Operating Expenses |
$31,771
|
$4.21
|
| Total Expenses |
$41,083
|
$5.44
|
| Net Operating Income |
$124,551
|
$16.50
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $165,634 |
| Annual Per SF | $21.95 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $165,634 |
| Annual Per SF | $21.95 |
| Taxes | |
|---|---|
| Annual | $9,312 |
| Annual Per SF | $1.23 |
| Operating Expenses | |
|---|---|
| Annual | $31,771 |
| Annual Per SF | $4.21 |
| Total Expenses | |
|---|---|
| Annual | $41,083 |
| Annual Per SF | $5.44 |
| Net Operating Income | |
|---|---|
| Annual | $124,551 |
| Annual Per SF | $16.50 |
Property Facts
Amenities
Unit Amenities
- Air Conditioning
- Refrigerator
- Oven
- Range
- Tub/Shower
Site Amenities
- 24 Hour Access
- Fenced Lot
- Laundry Facilities
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | - | - |
| Studios | 10 | - | - |
| 3+1 | 1 | - | - |
1 1
Walk Score®
Very Walkable (74)
Bike Score®
Very Bikeable (71)
Property Taxes
| Parcel Number | 6039-017-061 | Total Assessment | $520,072 (2025) |
| Land Assessment | $208,023 (2025) | Annual Taxes | $9,312 ($1.23/SF) |
| Improvements Assessment | $312,049 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
6039-017-061
Land Assessment
$208,023 (2025)
Improvements Assessment
$312,049 (2025)
Total Assessment
$520,072 (2025)
Annual Taxes
$9,312 ($1.23/SF)
Tax Year
2024
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
820 W 95th 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.