Share This Listing

Message

966 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

  • 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)

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
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
Moderately walkable
60/100
Very drivable
80/100
Good public transit
60/100
Fairly bikeable
40/100

Property Taxes

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
  • Listing ID: 41905151

  • Date on Market: 2026-08-27

  • Last Updated:

  • Address: 2819 3rd Ave, Los Angeles, CA 90018

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") }}