Log In/Sign Up
Your email has been sent.
2819 3rd Ave 5 Unit Apartment Building $2,076,310 CAD ($415,262 CAD/Unit) 6.80% Cap Rate Los Angeles, CA 90018



Investment Highlights
- Parking
- Picnic area
- Natural light
Executive Summary
Approx. 6.7% Market Cap Rate! Current gross rental income of approximately $10,400 per month. Fully occupied. Turnkey. Rare opportunity to acquire a pride-of-ownership 5-unit multifamily investment in the highly desirable Jefferson Park / West Adams neighborhood. Properties offering this combination of current income, major capital improvements, and remaining upside are increasingly difficult to find in Los Angeles.The property features four charming bungalow-style residences PLUS a newly built detached permitted 2-bedroom/1-bath ADU (2022) with its own Certificate of Occupancy. Three residences have been renovated into desirable 2-bedroom/1-bath homes, while one updated 1-bedroom/1-bath residence offers additional value-add potential through a future conversion to a 2-bedroom floor plan (buyer to verify). Three units are currently occupied under month-to-month tenancies, providing additional operational flexibility for the next owner.Major capital improvements completed within the past five years include updated PEX water supply lines, a trenchless CIPP-lined main sewer line, significant electrical and roof improvements, and the ground-up construction of the detached ADU. Each residence features its own in-unit washer and dryer, mini-split A/C, updated kitchen and bathroom, dual-pane windows, modern finishes, and access to four gated off-street parking spaces. Professionally fumigated in 2023 and recently passed the City's required inspections, the property has been proactively maintained and is ready for its next owner.Ideally located minutes from Culver City, USC, Downtown Los Angeles, the Expo Line, restaurants, shopping, and major employment centers, this is an exceptional opportunity for investors and 1031 exchange buyers seeking immediate income with meaningful long-term appreciation potential in one of Los Angeles's most desirable rental neighborhoods. Buyer to independently verify all information.
Unit 1: 2 Bed / 1 Bath | Actual Rent: $1,995 | Projected Rent: $2,400 | Lease: Month-to-MonthUnit 2: 2 Bed / 1 Bath | Actual Rent: $2,300 | Projected Rent: $2,400 | Lease: Month-to-Month (Expired 04/2024)Unit 3: 2 Bed / 1 Bath | Actual Rent: $1,995 | Projected Rent: $2,400 | Lease: 1-Year (Exp: 07/2027)Unit 4: 1 Bed / 1 Bath | Actual Rent: $2,034 | Projected Rent: $2,200 | Lease: Month-to-Month (Expired 04/2024) Unit 5(2022 ADU): 2 Bed / 1 Bath | Actual Rent: $1,990 | Projected Rent: $2,500 | Lease: 1-Year (Exp: 02/2027)
Unit 1: 2 Bed / 1 Bath | Actual Rent: $1,995 | Projected Rent: $2,400 | Lease: Month-to-MonthUnit 2: 2 Bed / 1 Bath | Actual Rent: $2,300 | Projected Rent: $2,400 | Lease: Month-to-Month (Expired 04/2024)Unit 3: 2 Bed / 1 Bath | Actual Rent: $1,995 | Projected Rent: $2,400 | Lease: 1-Year (Exp: 07/2027)Unit 4: 1 Bed / 1 Bath | Actual Rent: $2,034 | Projected Rent: $2,200 | Lease: Month-to-Month (Expired 04/2024) Unit 5(2022 ADU): 2 Bed / 1 Bath | Actual Rent: $1,990 | Projected Rent: $2,500 | Lease: 1-Year (Exp: 02/2027)
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$173,263
|
$68.46
|
| Other Income |
$1,828
|
$0.72
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$175,092
|
$69.18
|
| Taxes |
$23,303
|
$9.21
|
| Operating Expenses |
$36,169
|
$14.29
|
| Total Expenses |
$59,472
|
$23.50
|
| Net Operating Income |
$115,620
|
$45.68
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $173,263 |
| Annual Per SF | $68.46 |
| Other Income (CAD) | |
|---|---|
| Annual | $1,828 |
| Annual Per SF | $0.72 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $175,092 |
| Annual Per SF | $69.18 |
| Taxes (CAD) | |
|---|---|
| Annual | $23,303 |
| Annual Per SF | $9.21 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $36,169 |
| Annual Per SF | $14.29 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $59,472 |
| Annual Per SF | $23.50 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $115,620 |
| Annual Per SF | $45.68 |
Property Facts
| Price | $2,076,310 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $415,262 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 6.80% | Building Size | 2,531 SF |
| Gross Rent Multiplier | 11.92 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1925/2023 |
| Property Subtype | Apartment | Parking Ratio | 1.58/1,000 SF |
| Zoning | LARD3 - Multi Family | ||
| Price | $2,076,310 CAD |
| Price Per Unit | $415,262 CAD |
| Sale Type | Investment |
| Cap Rate | 6.80% |
| Gross Rent Multiplier | 11.92 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 2,531 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1925/2023 |
| Parking Ratio | 1.58/1,000 SF |
| Zoning | LARD3 - Multi Family |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Washer/Dryer
- Yard
Site Amenities
- Picnic Area
- Grill
- Trash Pickup - Curbside
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $2,932 CAD | 500 - 512 |
| 2+1 | 4 | $3,044 CAD | 550 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Good public transit
60/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 5052-003-006 | Total Assessment | $2,160,738 CAD (2026) |
| Land Assessment | $1,472,394 CAD (2026) | Annual Taxes | $23,303 CAD ($9.21 CAD/SF) |
| Improvements Assessment | $688,343 CAD (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
5052-003-006
Land Assessment
$1,472,394 CAD (2026)
Improvements Assessment
$688,343 CAD (2026)
Total Assessment
$2,160,738 CAD (2026)
Annual Taxes
$23,303 CAD ($9.21 CAD/SF)
Tax Year
2025
1 of 21
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
LA Capital
2819 3rd 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.
