Log In/Sign Up
Your email has been sent.
1023 E 28th St 7 Unit Apartment Building $2,578,227 CAD ($368,318 CAD/Unit) 7.33% Cap Rate Los Angeles, CA 90011



Investment Highlights
- 3 Newly Constructed Units (2026 Cert. of Occupancy) Exempt from Rent Control
- Potential to Capture Add'l Revenue through Parking Income and Storage Unit Conversion to Onsite Laundry
- Market Cap Rate Potential 9.57% / Market GRM Potential 7.51
- Operationally Efficient Measures Installed to Reduce Expenses, Including Solar Panels, Individual Water Heaters, Separate Meters, All Electric Systems
- New Roof and Electrical Panels (Main and Sub) Installed on the 1962 Building
- Dynamic, Rapidly Evolving Los Angeles Submarket
Executive Summary
1023 E. 28th Street is a seven-unit asset consisting of three buildings with (1) 3BD/1BA, (4) 2BD/1BA, and (2) 1BD/1BA units.
This asset presents a strong opportunity to acquire a high-yield, partially repositioned property with substantial remaining rental upside in one of the most rapidly evolving pockets of South Los Angeles. The property combines newly constructed, non-rent-controlled units with an existing value-add component, creating a compelling blend of stable in-place cash flow, operational efficiency, and future NOI growth potential.
Non-Rent Controlled New Construction
The front portion of the property includes two newly constructed buildings completed in 2026 and exempt from California rent control, offering investors long-term operational flexibility and unrestricted future rent growth potential. These buildings include a stand-alone 3BD/1BA unit with private front yard space and two 2BD/1BA units.
Designed for Operational Efficiency & Reduced Expenses The newly constructed buildings were intentionally designed for long-term operational efficiency and reduced maintenance costs, featuring solar panels servicing both buildings, separately metered utilities, individual water heaters, all-electric systems, and MiniSplit HVAC systems in every unit.
Demonstrated Renovation Program with Proven Rental Upside
The rear four-unit building, originally constructed in 1962, consists of (2) 2BD/1BA units and (2) 1BD/1BA units and offers the primary value-add opportunity at the property. Ownership has already demonstrated the achievable rental upside by fully renovating one of the 1BD/1BA units with updated finishes, MiniSplit HVAC, and
in-unit washer/dryer, allowing the unit to achieve near-market rents. The remaining classic units provide a clear path for a new owner to continue the renovation program and substantially increase income.
Ancillary Income Opportunities through Parking & Laundry Additional upside opportunities include implementing parking income for the four existing parking spaces, which are currently included in rent, as well as converting an existing storage room into an onsite laundry facility to create supplemental ancillary income.
Recent Capital Improvements Reduce Near-Term CapEx
Recent capital improvements to the 1962 building include a new roof and upgraded main and sub electrical panels, helping reduce near-term capital expenditure requirements.
Strong In-Place Yield with Clear Path the NOI Expansion Offered at a 7.33% current cap rate on existing income, the property has the potential to achieve a projected 9.57% market cap rate through the completion of the proven renovation program and implementation of additional income streams. The combination of non-rent-controlled new construction, demonstrated rental upside, and strong in-place cash flow positions 1023 E. 28th Street as an attractive opportunity for investors seeking both current yield and long-term appreciation potential in a rapidly improving Los Angeles submarket.
This asset presents a strong opportunity to acquire a high-yield, partially repositioned property with substantial remaining rental upside in one of the most rapidly evolving pockets of South Los Angeles. The property combines newly constructed, non-rent-controlled units with an existing value-add component, creating a compelling blend of stable in-place cash flow, operational efficiency, and future NOI growth potential.
Non-Rent Controlled New Construction
The front portion of the property includes two newly constructed buildings completed in 2026 and exempt from California rent control, offering investors long-term operational flexibility and unrestricted future rent growth potential. These buildings include a stand-alone 3BD/1BA unit with private front yard space and two 2BD/1BA units.
Designed for Operational Efficiency & Reduced Expenses The newly constructed buildings were intentionally designed for long-term operational efficiency and reduced maintenance costs, featuring solar panels servicing both buildings, separately metered utilities, individual water heaters, all-electric systems, and MiniSplit HVAC systems in every unit.
Demonstrated Renovation Program with Proven Rental Upside
The rear four-unit building, originally constructed in 1962, consists of (2) 2BD/1BA units and (2) 1BD/1BA units and offers the primary value-add opportunity at the property. Ownership has already demonstrated the achievable rental upside by fully renovating one of the 1BD/1BA units with updated finishes, MiniSplit HVAC, and
in-unit washer/dryer, allowing the unit to achieve near-market rents. The remaining classic units provide a clear path for a new owner to continue the renovation program and substantially increase income.
Ancillary Income Opportunities through Parking & Laundry Additional upside opportunities include implementing parking income for the four existing parking spaces, which are currently included in rent, as well as converting an existing storage room into an onsite laundry facility to create supplemental ancillary income.
Recent Capital Improvements Reduce Near-Term CapEx
Recent capital improvements to the 1962 building include a new roof and upgraded main and sub electrical panels, helping reduce near-term capital expenditure requirements.
Strong In-Place Yield with Clear Path the NOI Expansion Offered at a 7.33% current cap rate on existing income, the property has the potential to achieve a projected 9.57% market cap rate through the completion of the proven renovation program and implementation of additional income streams. The combination of non-rent-controlled new construction, demonstrated rental upside, and strong in-place cash flow positions 1023 E. 28th Street as an attractive opportunity for investors seeking both current yield and long-term appreciation potential in a rapidly improving Los Angeles submarket.
Property Facts
| Price | $2,578,227 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $368,318 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 7.33% | Building Size | 5,196 SF |
| Gross Rent Multiplier | 9.19 | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1962/2026 |
| Property Subtype | Apartment | Parking Ratio | 1.15/1,000 SF |
| Zoning | LARD1.5 - 7,501 SF LARD1.5 zoned midblock lot with alley access. | ||
| Price | $2,578,227 CAD |
| Price Per Unit | $368,318 CAD |
| Sale Type | Investment |
| Cap Rate | 7.33% |
| Gross Rent Multiplier | 9.19 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 5,196 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1962/2026 |
| Parking Ratio | 1.15/1,000 SF |
| Zoning | LARD1.5 - 7,501 SF LARD1.5 zoned midblock lot with alley access. |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | - | - |
| 2+1 | 4 | - | - |
| 3+1 | 1 | - | - |
1 1
Very walkable
80/100
Very drivable
80/100
Strong public transit
80/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 5128-023-030 | Improvements Assessment | $220,453 CAD |
| Land Assessment | $1,120,755 CAD | Total Assessment | $1,341,208 CAD |
Property Taxes
Parcel Number
5128-023-030
Land Assessment
$1,120,755 CAD
Improvements Assessment
$220,453 CAD
Total Assessment
$1,341,208 CAD
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1023 E 28th 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.
