Log In/Sign Up
Your email has been sent.
8 of 11 Units VACANT! 921 W 82nd St 11 Unit Apartment Building $1,999,000 ($181,727/Unit) 12.61% Cap Rate Los Angeles, CA 90044
Executive Summary
We are pleased to present 921 W 82nd St, an 11-unit property located in the heart of Los Angeles with 8 VACANT UNITS! With potential to operate at an 12.61% CAP and a 5.80 GRM upon lease up of the 8 VACANT UNITS, the property provides additional potential upside to a 14.91% CAP and a 5.06 GRM on proforma rents, allowing a buyer the ability to achieve a high-cash flow.
The property consists of a two-story building constructed in 1964 with a strong and diverse unit mix of one (1) three-bedroom two-bathroom unit, two (2) three-bedroom one-bathroom units, six (6) two-bedroom one-bathroom units and two (2) one-bedroom one-bathroom units.
The property features eleven (11) on-site parking spaces, with potential for an ADU(s) conversion in the tuck-under parking areas.
This opportunity offers easy freeway access as it is situated just west and in close proximity to 110 Freeway as well as Popeyes, Tam's Burgers #34, Jack in the Box, Tacos El Guero #1, Domino's Pizza, KFC, McDonald's, Subway and a number of other tenant amenities and conveniences.
Contact Casey Lins at 714.333.6768 or Casey.Lins@kidder.com for additional information.
The property consists of a two-story building constructed in 1964 with a strong and diverse unit mix of one (1) three-bedroom two-bathroom unit, two (2) three-bedroom one-bathroom units, six (6) two-bedroom one-bathroom units and two (2) one-bedroom one-bathroom units.
The property features eleven (11) on-site parking spaces, with potential for an ADU(s) conversion in the tuck-under parking areas.
This opportunity offers easy freeway access as it is situated just west and in close proximity to 110 Freeway as well as Popeyes, Tam's Burgers #34, Jack in the Box, Tacos El Guero #1, Domino's Pizza, KFC, McDonald's, Subway and a number of other tenant amenities and conveniences.
Contact Casey Lins at 714.333.6768 or Casey.Lins@kidder.com for additional information.
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$252,053
|
$30.72
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income | |
|---|---|
| Annual | $252,053 |
| Annual Per SF | $30.72 |
Property Facts
| Price | $1,999,000 | Apartment Style | Low-Rise |
| Price Per Unit | $181,727 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.21 AC |
| Cap Rate | 12.61% | Building Size | 8,206 SF |
| Gross Rent Multiplier | 6.09 | Average Occupancy | 73% |
| No. Units | 11 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1964 |
| Property Subtype | Apartment | Parking Ratio | 1.34/1,000 SF |
| Zoning | R3 | ||
| Price | $1,999,000 |
| Price Per Unit | $181,727 |
| Sale Type | Investment |
| Cap Rate | 12.61% |
| Gross Rent Multiplier | 6.09 |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 8,206 SF |
| Average Occupancy | 73% |
| No. Stories | 2 |
| Year Built | 1964 |
| Parking Ratio | 1.34/1,000 SF |
| Zoning | R3 |
Amenities
Unit Amenities
- Air Conditioning
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 1 | $2,900 | - |
| 3+1 | 2 | $3,278 | - |
| 2+1 | 6 | $2,001 | - |
| 1+1 | 2 | $2,289 | - |
1 1
Walk Score®
Very Walkable (73)
Property Taxes
| Parcel Number | 6032-005-027 | Improvements Assessment | $203,179 (2025) |
| Land Assessment | $775,795 (2025) | Total Assessment | $978,974 (2025) |
Property Taxes
Parcel Number
6032-005-027
Land Assessment
$775,795 (2025)
Improvements Assessment
$203,179 (2025)
Total Assessment
$978,974 (2025)
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
8 of 11 Units VACANT! | 921 W 82nd 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.