Log In/Sign Up
Your email has been sent.
1069 N Oxford Ave 10 Unit Apartment Building $2,100,000 ($210,000/Unit) 5.42% Cap Rate Los Angeles, CA 90029



Executive Summary
1069 N Oxford Ave is a 10-unit multifamily value-add opportunity offered at $2,100,000 ($210,000/unit | $269.37/SF) near Larchmont Village — one of Los Angeles' most supply-constrained and renter-driven submarkets. Built in 1959 on a 9,017 SF lot, the property features a balanced mix of seven one-bedroom/one-bath and three two-bedroom/two-bath residences, each averaging 780 SF across 7,796 SF of building area. With all ten units currently occupied and generating $16,121 in monthly gross rent, the asset delivers immediate cash flow from close of escrow at a 5.42% in-place cap rate and a 1.07x debt service coverage ratio. Current rents average $1,612 per unit against market rents of $2,150–$2,717 — a 44% average discount representing approximately $85,000 in annual NOI growth achievable entirely through natural tenant turnover, with no capital improvement program required. One unit currently sits 66% below market rent — the single largest upside opportunity in the portfolio. Subject to the Los Angeles Rent Stabilization Ordinance, the incoming owner captures rent increases systematically at each vacancy — building toward stabilization one turnover at a time. At full market rents, NOI grows from $113,791 to $191,105, delivering a 9.10% pro forma cap rate, a 7.54 GRM, and a 12.79% cash-on-cash return on conventional financing. The property's separately metered electric and gas shift utility costs to residents, keeping pro forma expenses at just 27.75% of EGI — well below typical multifamily benchmarks. With 13 on-site parking spaces in a dense urban corridor where parking commands a premium, the asset is well-positioned for long-term occupancy stability and rent growth.
Data Room Click Here to Access
- Offering Memorandum
Property Facts
| Price | $2,100,000 | Apartment Style | Garden |
| Price Per Unit | $210,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.21 AC |
| Cap Rate | 5.42% | Building Size | 7,796 SF |
| Gross Rent Multiplier | 10.86 | Average Occupancy | 100% |
| No. Units | 10 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1959 |
| Property Subtype | Apartment | Parking Ratio | 0.9/1,000 SF |
| Zoning | RD1.5 | ||
| Price | $2,100,000 |
| Price Per Unit | $210,000 |
| Sale Type | Investment |
| Cap Rate | 5.42% |
| Gross Rent Multiplier | 10.86 |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 7,796 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1959 |
| Parking Ratio | 0.9/1,000 SF |
| Zoning | RD1.5 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 7 | $1,488 | 780 |
| 2+2 | 3 | $1,902 | 780 |
1 1
Moderately walkable
70/100
Moderately drivable
70/100
Strong public transit
80/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5536-023-021 | Improvements Assessment | $684,667 |
| Land Assessment | $861,994 | Total Assessment | $1,546,661 |
Property Taxes
Parcel Number
5536-023-021
Land Assessment
$861,994
Improvements Assessment
$684,667
Total Assessment
$1,546,661
1 of 23
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1069 N Oxford 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.
