Share This Listing

Message

959 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

2923 S Burnside Ave 7 Unit Apartment Building $7,559,032 CAD ($1,079,862 CAD/Unit) 5.75% Cap Rate Los Angeles, CA 90016

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Townhome style New Construction
  • Prime Mid-City Location
  • En-suite Bathrooms

EXECUTIVE SUMMARY

Property Highlights
Cap Rate - 5.75%
Price/SF - $438.27
GRM - 13.43
Gross Rental Income - $409,224
2923 S Burnside Avenue is a brand-new collection of seven fully-leased townhome style apartments in the heart of Mid-City, Los Angeles. The property includes four 4-bedroom, 4-bath homes—two with private 2-car garages—two 4-bedroom, 3.5-bath homes, and one 3-bedroom, 3-bath home. Units offer assigned parking, in-unit laundry, and private balconies or outdoor spaces, while spacious layouts provide clear separation between living, dining, and bedroom areas for both privacy and comfort.
Designed with contemporary architecture and open floor plans, these townhome style units maximize natural light and space. High-quality finishes and thoughtful attention to detail create sleek, modern interiors that are as functional as they are stylish. Every unit provides a combination of livable space and modern amenities that appeal to today’s renters.
Fully leased and producing consistent income, 2923 S Burnside Avenue offers turnkey investment potential in a high-demand rental market. Brand-new construction ensures minimal maintenance, long-term reliability, and strong cash flow. Located in a prime Mid-City neighborhood with convenient access to central Los Angeles, this property represents a rare opportunity to combine immediate income with long-term stability in the Los Angeles multi-family market.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $562,937 $51.63
Other Income - -
Vacancy Loss $16,888 $1.55
Effective Gross Income $546,048 $50.08
Taxes $21,581 $1.98
Operating Expenses $89,953 $8.25
Total Expenses $111,534 $10.23
Net Operating Income $434,514 $39.85

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income (CAD)
Annual $562,937
Annual Per SF $51.63
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual $16,888
Annual Per SF $1.55
Effective Gross Income (CAD)
Annual $546,048
Annual Per SF $50.08
Taxes (CAD)
Annual $21,581
Annual Per SF $1.98
Operating Expenses (CAD)
Annual $89,953
Annual Per SF $8.25
Total Expenses (CAD)
Annual $111,534
Annual Per SF $10.23
Net Operating Income (CAD)
Annual $434,514
Annual Per SF $39.85

PROPERTY FACTS

Price $7,559,032 CAD
Price Per Unit $1,079,862 CAD
Sale Type Investment
Cap Rate 5.75%
Gross Rent Multiplier 13.43
No. Units 7
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Townhome
Building Class B
Lot Size 0.21 AC
Building Size 12,538 SF
Average Occupancy 100%
No. Stories 3
Year Built 2025
Parking Ratio 1.12/1,000 SF
Opportunity Zone Yes
Zoning LARD1.5 - Restricted Density Multiple Dwelling

AMENITIES

  • Smoke Detector

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Disposal
  • Washer/Dryer
  • Refrigerator
  • Sprinkler System
  • Stainless Steel Appliances
  • Range
  • Freezer

SITE AMENITIES

  • Gated
  • Gas Range
  • Car Charging Station

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
3+3 1 $5,881 CAD 1,192
4+3.5 2 $6,734 CAD 1,875
4+4 4 $6,874 CAD 1,622 - 1,840
  • Listing ID: 38010962

  • Date on Market: 2025-10-09

  • Last Updated:

  • Address: 2923 S Burnside Ave, Los Angeles, CA 90016

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") }}