Log In/Sign Up
Your email has been sent.
28 Unit Non-Rent Control in Cypress Park 3405 N Figueroa St 28 Unit Apartment Building $9,002,716 CAD ($321,526 CAD/Unit) 5.47% Cap Rate Los Angeles, CA 90065



Investment Highlights
- 26 apartment units constructed in 1988 and two commercial spaces constructed in 1980
- 52 on site parking spaces, providing one tandem parking space per residential unit
- First time ever offered for sale
- Strong in place cash flow with approximately 27% rental upside
- Desirable unit mix with a majority of units consisting of two bedroom floor plans
- Exempt from the City of Los Angeles Rent Stabilization Ordinance (RSO); subject only to California statewide rent control (AB 1482)
Executive Summary
We are pleased to present the opportunity to acquire 3401-3405 N. Figueroa Street, a rare mixed use asset located in the highly sought after Cypress Park neighborhood of Los Angeles. Offered for sale for the first time since its development, the property consists of a 26 unit apartment community and two commercial spaces situated across two separate parcels, providing investors with operational flexibility and future value enhancement potential. The asset is being offered at $248,077 per unit and $319 per square foot, representing an attractive 10.37 GRM and 5.47% capitalization rate on current operations. Constructed in 1988, the residential component features an attractive unit mix of one (1) 1 Bedroom/1 Bathroom unit, twenty two (22) 2 Bedroom/1 Bathroom units, two (2) 2 Bedroom/2 Bathroom units, and one (1) 3 Bedroom/2 Bathroom unit. The commercial component includes a restaurant space and an additional commercial suite that is currently vacant, creating an immediate lease up opportunity for a new owner. The property contains approximately 20,188 rentable square feet on a 25,045 square foot LARD2 zoned lot and benefits from two separate APNs, offering potential ownership, financing, or disposition flexibility. Additionally, the asset provides 52 parking spaces, giving each residential unit one tandem parking space. A key investment highlight is the property's 1980s construction, exempting the residential units from the City of Los Angeles Rent Stabilization Ordinance (RSO). Instead, the property is subject only to California's statewide rent control regulations under AB 1482, allowing ownership to increase rents annually by up to 5% plus CPI, subject to state guidelines. Combined with approximately 27% rental upside, a desirable unit mix, and diversified mixed use income, the offering presents an attractive opportunity for investors seeking long term growth and stable cash flow. Ideally located along the N. Figueroa Street corridor, the property is adjacent to Florence Nightingale Middle School and near a growing collection of restaurants, cafes, retail destinations, and neighborhood amenities. Cypress Park continues to experience strong demand driven by ongoing revitalization, limited supply, and increasing interest from both residents and businesses, making opportunities of this scale and quality increasingly rare.
Financial Summary (Actual - 2025) 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 (Actual - 2025) 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 | $9,002,716 CAD | Apartment Style | Garden |
| Price Per Unit | $321,526 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 0.29 AC |
| Cap Rate | 5.47% | Building Size | 20,188 SF |
| Gross Rent Multiplier | 10.37 | No. Stories | 3 |
| No. Units | 28 | Year Built | 1988 |
| Property Type | Multifamily | Parking Ratio | 1.44/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LARD2 - Restricted Density Multiple Dwelling | ||
| Price | $9,002,716 CAD |
| Price Per Unit | $321,526 CAD |
| Sale Type | Investment |
| Cap Rate | 5.47% |
| Gross Rent Multiplier | 10.37 |
| No. Units | 28 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 0.29 AC |
| Building Size | 20,188 SF |
| No. Stories | 3 |
| Year Built | 1988 |
| Parking Ratio | 1.44/1,000 SF |
| Zoning | LARD2 - Restricted Density Multiple Dwelling |
Amenities
Unit Amenities
- Disposal
- Heating
- Kitchen
- Range
- Tub/Shower
- Carpet
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $2,722 CAD | 600 |
| 2+1 | 22 | $2,793 CAD | 700 |
| 2+2 | 2 | $3,280 CAD | 900 |
| 3+2 | 1 | $3,559 CAD | 1,500 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Good public transit
60/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5446-004-002 | Total Assessment | $2,507,752 CAD |
| Land Assessment | $46,190 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $2,461,562 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
5446-004-002
Land Assessment
$46,190 CAD
Improvements Assessment
$2,461,562 CAD
Total Assessment
$2,507,752 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 50
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
28 Unit Non-Rent Control in Cypress Park | 3405 N Figueroa St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
