Share This Listing

Message

965 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

924 W 82nd St 4 Unit Apartment Building $965,000 ($241,250/Unit) 5.90% Cap Rate Los Angeles, CA 90044

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Four Single-Story Units on a Large 9,299-SF Lot | Residential Asset - Perfect Owner-User Opportunity
  • Rare LAR3 TOC Tier 3 Zoning – Build Up to 20 Units* | Located in the Rapidly Gentrifying & Revitalized Neighborhood of Los Angeles
  • Located 3 Miles from SoFi Stadium, Youtube Theatre, The Forum & Intuit Dome (NBA Clippers Arena) | Qualifies for Residential Financing
  • 5.90% Current Cap Rate & 11.34 Current GRM | 8.68% Pro-Forma Cap Rate & 8.55 Pro-Forma GRM
  • Unit Mix of (Two) 4-Bedroom/2-Bathroom Units and (Two) 1-Bedroom/1-Bathroom Units | Tremendous Value-Add Opportunity
  • TOC Tier 3 High Density Bonus Allowance with No Subterranean Parking Required & Only 0.5 Parking Spaces Per Unit

EXECUTIVE SUMMARY

ASSET
4 single-story units on a large 9,299-SF lot.
The property is comprised of (two) 4-bedroom/2-bathroom units and (two) 1-bedroom/1-bathroom units. The property is residential asset which presents a desirable owner-user opportunity.
The asset is situated in LAR3 zoning with a Tier 3 TOC (Transit Orient Communities), which allows for the development of up to 20 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 20 units* or to add ADUs in a dense rental market of Los Angeles.
LOCATION
This 3,990-SF fourplex is located approximately 3 miles from SoFi Stadium, The Forum, Youtube Theatre and the Intuit Dome (NBA Clippers Arena). The asset is located just a few blocks from Vermont Avenue and Manchester Boulevard, which provides tenants with an abundance of retail shops, restaurants, entertainment, and grocery stores.

FINANCIALS
Offered at an 8.68% pro-forma cap rate and 8.55 pro-forma GRM, 924 W. 82nd Street has rents which are +/- 33% below market. The asset also contains stable in-place rents with a current cap rate of 5.90% and current GRM of 11.34. Furthermore, the property qualifies for residential financing.

*Buyer is encouraged to independently verify the accuracy of any information through inspection(s), due diligence, and professionals. Broker and Agent do not guarantee the accuracy of any information concerning the size, condition, financials, or features of said property. Buyer to conduct their own due diligence and investigation of the property. Please do not disturb tenants.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $85,128 $21.34
Other Income - -
Vacancy Loss $2,554 $0.64
Effective Gross Income $82,574 $20.70
Taxes $12,062 $3.02
Operating Expenses $13,588 $3.41
Total Expenses $25,650 $6.43
Net Operating Income $56,924 $14.27

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $85,128
Annual Per SF $21.34
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $2,554
Annual Per SF $0.64
Effective Gross Income
Annual $82,574
Annual Per SF $20.70
Taxes
Annual $12,062
Annual Per SF $3.02
Operating Expenses
Annual $13,588
Annual Per SF $3.41
Total Expenses
Annual $25,650
Annual Per SF $6.43
Net Operating Income
Annual $56,924
Annual Per SF $14.27

PROPERTY FACTS

Price $965,000
Price Per Unit $241,250
Sale Type Investment
Cap Rate 5.90%
Gross Rent Multiplier 11.34
No. Units 4
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.21 AC
Building Size 3,990 SF
Average Occupancy 100%
No. Stories 1
Year Built 1923
Zoning LAR3 - TOC Tier 3

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
4+2 2 $2,687 -
1+1 2 $860.00 -
Walk Score®
Very Walkable (73)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
6032-008-010
Land Assessment
$637,181 (2025)
Improvements Assessment
$159,294 (2025)
Total Assessment
$796,475 (2025)
Annual Taxes
$12,062 ($3.02/SF)
Tax Year
2024
  • Listing ID: 35846808

  • Date on Market: 5/13/2025

  • Last Updated:

  • Address: 924 W 82nd St, Los Angeles, CA 90044

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}