Your email has been sent.
933 New Depot St 2 Unit Apartment Building $578,000 ($289,000/Unit) 6.93% Cap Rate Los Angeles, CA 90012



Investment Highlights
- High-Yield Opportunity: Projected 6.93% Cap Rate with strong cash flow potential.
- Managed Expenses: HOA covers water, sewer, and trash; separate meters for gas/electric. (Note: HOA includes monthly insurance assessment).
- Turnkey Multifamily: Two fully remodeled 2BR/1BA units with modern finishes and DTLA views.
Executive Summary
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
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Washer/Dryer
- Heating
- Eat-in Kitchen
- Kitchen
- Granite Countertops
- Refrigerator
- Oven
- Range
- Views
- Breakfast Nook
- Family Room
- Window Coverings
Site Amenities
- Controlled Access
- Laundry Facilities
- Property Manager on Site
- Individual Leases Available
- Smoke Detector
About 933 NEW DEPOT ST , LOS ANGELES, CA 90012
High-Yield Turnkey Duplex in Victor Heights | 6.93% Cap Rate Exceptional investment or owner-user opportunity in the "hidden gem" pocket of Victor Heights, perfectly positioned between Echo Park and Downtown Los Angeles. This rare stacked duplex (Units 6 & 7) within a secure gated community offers a powerful 6.93% Cap Rate at the asking price—a top-tier yield for turnkey RSO assets in the 90012 area. Both residences have been tastefully remodeled with a modern minimalist aesthetic. Each 2-bedroom, 1-bathroom unit features open-concept living, granite countertops, custom cabinetry, and high-quality laminate flooring. Unit 6 boasts a private balcony with jaw-dropping views of the iconic Downtown LA skyline. Investor Highlights: • Independence: Separate gas and electric meters, plus individual gas water heaters. • Managed Expenses: Base HOA dues of $294/month include Water, Sewer, and Trash. • Financial Note: Monthly dues currently include an additional $364.70 special assessment to cover adjusted building insurance costs (Total monthly carry: $658.70). • Amenities: Gated subterranean parking with 2 assigned spaces and shared laundry facilities. • Location: Walk Score of 86; minutes from Echo Park Lake, Dodger Stadium, and Grand Ave Arts. • Stability: Subject to LA Rent Stabilization (RSO) in a high-demand rental market. Delivered turnkey and ready for immediate cash flow. This is the ideal asset for a savvy investor or a buyer looking to live in one and have the other pay the mortgage while enjoying significant appreciation potential in one of LA's most desirable urban pockets.
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 2 | $2,300 | 866 |
Property Taxes
| Parcel Number | 5406-028-048 | Total Assessment | $723,966 |
| Land Assessment | $433,934 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $290,032 | Tax Year | 2025 |
Property Taxes
Presented by
933 New Depot St
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
