Log In/Sign Up
Your email has been sent.
Prime Highland Park w/ ±8.28% Day-One Return 376 N Avenue 57 24 Unit Apartment Building $10,975,416 CAD ($457,309 CAD/Unit) 5% Cap Rate Los Angeles, CA 90042



Investment Highlights
- Exceptional Day-One Yield: Estimated ±8.28% Cash-on-Cash return provides a secure foothold in a dynamic market
- Significantly Below-Market Assumable Debt: 3.7% fixed interest rate locked in through June 2029
- Reduced Expense Exposure: All units are individually metered for gas and electricity, and a RUBS program is already successfully implemented
- Prime and Strategic Highland Park Location: Walking distance to Figueroa Street, York Blvd - retail/dining corridor and Highland Park Station
- Proven Value-Add Upside: 22 of 24 units are fully renovated; immediate upside remains in renovating the final two units and capturing remaining upside
Executive Summary
Growth Investment Group California is pleased to present 376 N Ave 57, an exceptional 24-unit investment opportunity in the heart of Highland Park—one of the most sought-after and rapidly evolving neighborhoods in Los Angeles. Strategically located within walking distance of the vibrant retail and dining corridor along Figueroa Street, York Blvd, and the Highland Park Station, this property provides unparalleled convenience and connectivity. This rare ±8.28% Cash-on-cash return deal in a gentrified area provides a safe investment in a volatile market.
The property was built in 1962 and situated on a commanding ±20,000 SF lot, this asset has undergone significant capital improvements between 2020 and 2026. The heavy lifting is already complete: 22 of the 24 units have been extensively renovated to feature new flooring, shaker cabinets, stainless-steel appliances, updated bathrooms, LED lighting, mini-split HVAC systems, and in-unit laundry. Furthermore, the building benefits from vital systemic updates, including plumbing upgrades and electrical panels and subpanels upgrade. The favorable unit mix consists of (20) 1-bedroom units, (2) 2-bedroom units, and (2) studio units. All units are individually metered for gas and electricity, helping to minimize owner expenses.
This offering represents a secure, high-yield investment anchored by highly attractive in-place financing. A new owner can assume a 3.7% fixed interest rate through June 2029, generating an estimated ±8.28% cash-on-cash return from day one. With utilities individually metered for gas and electricity, RUBS already implemented, and remaining upside in the two unrenovated units and current rents, this is a rare opportunity to acquire a robust, cash-flowing asset with strategic growth potential in a premier Northeast LA submarket.
This is a rare opportunity to acquire a well-located, renovated asset with strong in-place cash flow and meaningful future upside in one of Northeast Los Angeles’ premier rental markets.
The property was built in 1962 and situated on a commanding ±20,000 SF lot, this asset has undergone significant capital improvements between 2020 and 2026. The heavy lifting is already complete: 22 of the 24 units have been extensively renovated to feature new flooring, shaker cabinets, stainless-steel appliances, updated bathrooms, LED lighting, mini-split HVAC systems, and in-unit laundry. Furthermore, the building benefits from vital systemic updates, including plumbing upgrades and electrical panels and subpanels upgrade. The favorable unit mix consists of (20) 1-bedroom units, (2) 2-bedroom units, and (2) studio units. All units are individually metered for gas and electricity, helping to minimize owner expenses.
This offering represents a secure, high-yield investment anchored by highly attractive in-place financing. A new owner can assume a 3.7% fixed interest rate through June 2029, generating an estimated ±8.28% cash-on-cash return from day one. With utilities individually metered for gas and electricity, RUBS already implemented, and remaining upside in the two unrenovated units and current rents, this is a rare opportunity to acquire a robust, cash-flowing asset with strategic growth potential in a premier Northeast LA submarket.
This is a rare opportunity to acquire a well-located, renovated asset with strong in-place cash flow and meaningful future upside in one of Northeast Los Angeles’ premier rental markets.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$873,542
|
$52.40
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$26,206
|
$1.57
|
| Effective Gross Income |
$847,335
|
$50.83
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$298,252
|
$17.89
|
| Net Operating Income |
$549,083
|
$32.94
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $873,542 |
| Annual Per SF | $52.40 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $26,206 |
| Annual Per SF | $1.57 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $847,335 |
| Annual Per SF | $50.83 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $298,252 |
| Annual Per SF | $17.89 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $549,083 |
| Annual Per SF | $32.94 |
Property Facts
| Price | $10,975,416 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $457,309 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.46 AC |
| Cap Rate | 5% | Building Size | 16,671 SF |
| Gross Rent Multiplier | 12.56 | Average Occupancy | 96% |
| No. Units | 24 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1962/2020 |
| Property Subtype | Apartment | Parking Ratio | 1.32/1,000 SF |
| Zoning | LARD2 - HPOZ | ||
| Price | $10,975,416 CAD |
| Price Per Unit | $457,309 CAD |
| Sale Type | Investment |
| Cap Rate | 5% |
| Gross Rent Multiplier | 12.56 |
| No. Units | 24 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.46 AC |
| Building Size | 16,671 SF |
| Average Occupancy | 96% |
| No. Stories | 2 |
| Year Built/Renovated | 1962/2020 |
| Parking Ratio | 1.32/1,000 SF |
| Zoning | LARD2 - HPOZ |
Amenities
Unit Amenities
- Air Conditioning
- Disposal
- Heating
- Kitchen
Site Amenities
- Fenced Lot
- Pool
- Gated
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 2 | $2,333 CAD | 450 |
| 1+1 | 20 | $2,828 CAD | 695 |
| 2+1 | 2 | $3,492 CAD | 825 |
1 1
Walk Score®
Walker's Paradise (90)
Property Taxes
| Parcel Number | 5469-033-018 | Improvements Assessment | $2,482,238 CAD |
| Land Assessment | $5,758,033 CAD | Total Assessment | $8,240,271 CAD |
Property Taxes
Parcel Number
5469-033-018
Land Assessment
$5,758,033 CAD
Improvements Assessment
$2,482,238 CAD
Total Assessment
$8,240,271 CAD
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Prime Highland Park w/ ±8.28% Day-One Return | 376 N Avenue 57
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
