Log In/Sign Up
Your email has been sent.
3939 W 28th St - 4plex in West Adams/Jefferson Park 4 Unit Apartment Building Offered at $1,374,444 CAD at a 4.04% Cap Rate Los Angeles, CA 90018



Investment Highlights
- Two Units Delivered Vacant – Immediate owner-user or value-add opportunity
- Outdoor Deck Space– Rare, lifestyle-driven tenant amenity
- Large 8,542 SF R3 Lot – Future development potential
- All Two-Bedroom Units – Desirable unit mix with strong rental demand
- On-Site Parking (4 Spaces) – Valuable tenant amenity
- West Adams / Jefferson Park Location – Strong rental and appreciation market
Executive Summary
Realty Investment Advisors is pleased to present 3939 W. 28th Street, a rare four-unit multifamily opportunity located in the highly desirable West Adams / Jefferson Park neighborhood of Los Angeles. This well-located asset sits on a large 8,542 square foot R3-zoned lot and offers significant upside through both rental repositioning and future redevelopment potential.
The property consists of four spacious two-bedroom, one-bathroom units totaling approximately 3,199 square feet. Two units will be delivered vacant at the close of escrow, providing an immediate opportunity for an owner-user to occupy a unit while generating income from the remaining units, or for an investor to renovate and achieve market rents.
Each unit benefits from an outdoor deck space, offering tenants a highly desirable indoor-outdoor living experience that is increasingly sought after in the West Adams market. Additionally, the property is equipped with individual gas meters, electricity meters and water heaters for each unit, helping to minimize operational complexity and reduce shared utility expenses.
Current rents are significantly below market, with pro forma rents projected at approximately $2,100 per unit, offering a clear path to increased cash flow and a stabilized return of approximately 7.07% on a pro forma basis . The property also benefits from four on-site parking spaces, a valuable amenity in this supply-constrained rental market.
Situated within a TOC Tier 3 designation, the property presents an attractive long-term redevelopment opportunity for investors seeking to capitalize on increased density incentives (buyer to verify). The large lot size and favorable zoning provide flexibility for future expansion or new construction.
Additionally, the asset qualifies for residential financing, including 30-year fixed-rate loans, making it accessible to both investors and owner-users.
3939 W. 28th Street represents a unique opportunity to acquire a well-located asset with immediate vacancy upside, strong rental growth potential, and long-term development optionality in one of Los Angeles’ most rapidly evolving submarkets.
The property consists of four spacious two-bedroom, one-bathroom units totaling approximately 3,199 square feet. Two units will be delivered vacant at the close of escrow, providing an immediate opportunity for an owner-user to occupy a unit while generating income from the remaining units, or for an investor to renovate and achieve market rents.
Each unit benefits from an outdoor deck space, offering tenants a highly desirable indoor-outdoor living experience that is increasingly sought after in the West Adams market. Additionally, the property is equipped with individual gas meters, electricity meters and water heaters for each unit, helping to minimize operational complexity and reduce shared utility expenses.
Current rents are significantly below market, with pro forma rents projected at approximately $2,100 per unit, offering a clear path to increased cash flow and a stabilized return of approximately 7.07% on a pro forma basis . The property also benefits from four on-site parking spaces, a valuable amenity in this supply-constrained rental market.
Situated within a TOC Tier 3 designation, the property presents an attractive long-term redevelopment opportunity for investors seeking to capitalize on increased density incentives (buyer to verify). The large lot size and favorable zoning provide flexibility for future expansion or new construction.
Additionally, the asset qualifies for residential financing, including 30-year fixed-rate loans, making it accessible to both investors and owner-users.
3939 W. 28th Street represents a unique opportunity to acquire a well-located asset with immediate vacancy upside, strong rental growth potential, and long-term development optionality in one of Los Angeles’ most rapidly evolving submarkets.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$95,757
|
$29.93
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$2,873
|
$0.90
|
| Effective Gross Income |
$92,884
|
$29.04
|
| Taxes |
$16,493
|
$5.16
|
| Operating Expenses |
$20,911
|
$6.54
|
| Total Expenses |
$37,404
|
$11.69
|
| Net Operating Income |
$55,480
|
$17.34
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $95,757 |
| Annual Per SF | $29.93 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $2,873 |
| Annual Per SF | $0.90 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $92,884 |
| Annual Per SF | $29.04 |
| Taxes (CAD) | |
|---|---|
| Annual | $16,493 |
| Annual Per SF | $5.16 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $20,911 |
| Annual Per SF | $6.54 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $37,404 |
| Annual Per SF | $11.69 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $55,480 |
| Annual Per SF | $17.34 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 1 | $1,238 CAD | - |
| 2+1 | 1 | $2,889 CAD | - |
| 2+1 | 1 | $963.07 CAD | - |
| 2+1 | 1 | $2,889 CAD | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
60/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5051-015-013 | Total Assessment | $397,549 CAD |
| Land Assessment | $232,343 CAD | Annual Taxes | $16,493 CAD ($5.16 CAD/SF) |
| Improvements Assessment | $165,206 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
5051-015-013
Land Assessment
$232,343 CAD
Improvements Assessment
$165,206 CAD
Total Assessment
$397,549 CAD
Annual Taxes
$16,493 CAD ($5.16 CAD/SF)
Tax Year
2025
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3939 W 28th St - 4plex in West Adams/Jefferson Park
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
