Log In/Sign Up
Your email has been sent.
1166 W 39th Pl 2 Unit Apartment Building $1,225,283 CAD ($612,642 CAD/Unit) 7.97% Cap Rate Los Angeles, CA 90037



Investment Highlights
- High demand rental area
- LARD 1.5 zoning provides the ability for redevelopment or value add
- Possibility of FHA financing
- Two detached buildings on one lot
- Located just minutes from USC
- Possibility of transitional housing
Executive Summary
Located just minutes from USC, this property presents a rare opportunity for both investors and owner-users. Nestled in the heart of a rapidly appreciating area, this property offers unbeatable proximity to USC, the Natural History Museum, the highly anticipated Lucas Museum, BMO Stadium, the LA Coliseum, and a host of other cultural and entertainment landmarks. Property boasts two separate homes on the lot. Front house is a 6drm 2ba house with a bonus room, rear house is a 1bdrm 1ba. Property also has a LARD 1.5 zoning providing the ability for redevelopment or value add. A spacious front house and a detached rear unit provide flexibility for student housing, multi-generational living, or rental income. Whether you're looking to renovate and hold, occupy and rent, or develop and scale, this property checks all the boxes for a strategic real estate play in one of LA's most dynamic neighborhoods.
Financial Summary (Pro Forma - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$150,179
|
$55.73
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$150,179
|
$55.73
|
| Taxes |
$8,118
|
$3.01
|
| Operating Expenses |
$44,579
|
$16.54
|
| Total Expenses |
$52,697
|
$19.55
|
| Net Operating Income |
$97,482
|
$36.17
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $150,179 |
| Annual Per SF | $55.73 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $150,179 |
| Annual Per SF | $55.73 |
| Taxes (CAD) | |
|---|---|
| Annual | $8,118 |
| Annual Per SF | $3.01 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $44,579 |
| Annual Per SF | $16.54 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $52,697 |
| Annual Per SF | $19.55 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $97,482 |
| Annual Per SF | $36.17 |
Property Facts
| Price | $1,225,283 CAD | Building Class | C |
| Price Per Unit | $612,642 CAD | Lot Size | 0.16 AC |
| Sale Type | Investment | Building Size | 2,695 SF |
| Cap Rate | 7.97% | Average Occupancy | 50% |
| Gross Rent Multiplier | 9.5 | No. Stories | 2 |
| No. Units | 2 | Year Built | 1915 |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Property Subtype | Apartment | ||
| Zoning | LARD 1.5 - Restricted Density Multiple Dwelling | ||
| Price | $1,225,283 CAD |
| Price Per Unit | $612,642 CAD |
| Sale Type | Investment |
| Cap Rate | 7.97% |
| Gross Rent Multiplier | 9.5 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 2,695 SF |
| Average Occupancy | 50% |
| No. Stories | 2 |
| Year Built | 1915 |
| Opportunity Zone |
Yes |
| Zoning | LARD 1.5 - Restricted Density Multiple Dwelling |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Microwave
- Washer/Dryer
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- Hardwood Floors
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Carpet
- Deck
- Dining Room
- Pantry
- Porch
Site Amenities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $2,130 CAD | - |
| 6+2 | 1 | $9,472 CAD | - |
1 1
Walk Score®
Very Walkable (73)
Bike Score®
Very Bikeable (70)
Property Taxes
| Parcel Number | 5037-006-007 | Total Assessment | $652,648 CAD |
| Land Assessment | $391,590 CAD | Annual Taxes | $8,118 CAD ($3.01 CAD/SF) |
| Improvements Assessment | $261,058 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
5037-006-007
Land Assessment
$391,590 CAD
Improvements Assessment
$261,058 CAD
Total Assessment
$652,648 CAD
Annual Taxes
$8,118 CAD ($3.01 CAD/SF)
Tax Year
2025
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1166 W 39th Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
