Share This Listing

Message

933 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

Investment Highlights

  • NO RENT CONTROL
  • NEW CONSTRUCTION
  • ALL SEPERATE UTILITES

Executive Summary

WOW New Construction apartment building desirable area of East LA. This property sits in the border line of Commerce, South Montebello, and only walking distance from the popular and famous Citadel outlets. Conveniently close to major transits, this property sits adjacent to 5 FWY, 710 FWY, 60 FWY, 101 FWY, 10 FWY, and only 10 min away from Downtown Fashion District. Great 92 walk score, 59 transit score, and 59 bike score. Investors get to enjoy a nice cash flow off this asset with a pro-forma of $255,600 in annual gross rents. Amazing est. 6.8% CAP rate and a 10.9X GRM. Property has total of 21 bedrooms and 22 baths (2 en-suites per unit). The unit breakdown consists of: 3 buildings (SFR and 2 duplexes). Four units consist of 4/4 and 1 unit that is 5/4. All tenants have parking space. Property comes with 7 car garages (potential added play to add ADUs)and long driveway to accommodate all tenants. This asset has all the modern touches in today’s market such as laminate flooring recessed lighting, central AC and heating, washroom, PAID OFF solar systems, and very low expenses for landlords. All units have separate utilities including water meters. Nearby retailers and businesses include US Postal Office, Bank of America, Pollo Loco, Starbuck, Target, LA Community Hospital, The Commerce Casino, and many more. Come check it out before is gone!

Financial Summary (Pro Forma - 2026) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
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 (Pro Forma - 2026) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $3,811,430 CAD
Price Per Unit $762,286 CAD
Sale Type Investment
Cap Rate 6.84%
Gross Rent Multiplier 10.9
No. Units 5
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Apartments
Building Class B
Lot Size 0.18 AC
Building Size 8,800 SF
Average Occupancy 0%
No. Stories 3
Year Built 2026
Zoning R3 - Multi-family zoning

Amenities

  • Smoke Detector

Unit Amenities

  • Air Conditioning
  • Balcony
  • Double Pane Windows

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
4+4.5 1 $5,727 CAD -
4+4.5 1 $5,727 CAD -
4+4.5 1 $5,727 CAD -
4+4.5 1 $5,727 CAD -
5+4 1 $6,136 CAD -
Moderately walkable
70/100
Exceptionally drivable
90/100
Good public transit
70/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
5245-011-008
Land Assessment
$816,859 CAD (2025)
Improvements Assessment
$214,888 CAD (2025)
Total Assessment
$1,031,747 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
  • Listing ID: 40335375

  • Date on Market: 2026-04-29

  • Last Updated:

  • Address: 1035 S Woods Ave, East Los Angeles, CA 90022

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") }}