Log In/Sign Up
Your email has been sent.
4043 Don Tomaso Dr 6 Unit Apartment Building $2,156,980 CAD ($359,497 CAD/Unit) 5.74% Cap Rate Crenshaw, CA 90008



INVESTMENT HIGHLIGHTS
- Large 6-Unit Building with (1) 3-Bedroom Unit, (3) 2-Bedroom Units, and (2) 1-Bedroom Units
- Excellent Cost Basis - $258k/Unit | $269/Sq Ft
- Soft Story Retrofit Completed | Copper Plumbing
- Value-Add Opportunity with Nearly 40% in Upside Rent Potential | Operating at a 5.74% CAP Rate & 11.27 GRM
- 5 Carport Spaces with ADU Potential | On-Site Laundry
- Located in Baldwin Hills less than 1 Mile from the $1 Billion Redevelopment of the Baldwin Hills Crenshaw Plaza
EXECUTIVE SUMMARY
The Harley Group at Lyon Stahl is pleased to present 4043 Don Tomaso Drive, Los Angeles. Located in “The Dons” of Baldwin Hills, this large 6-unit building is comprised of (1) 3-Bedroom Unit, (3) 2-Bedroom Units, and (2) 1-Bedroom Units. The asset is operating at a 5.74% CAP Rate and 11.27 GRM with over 40% in upside rent potential achievable through tenant buyouts or organic turnover. The soft story retrofit has been completed along with copper repiping, and there are five carport spaces in the front with ADU potential. Less than 1 mile away is the 42-acre Baldwin Hills Crenshaw Plaza, which was recently acquired by Harridge Development Group with a $1 Billion redevelopment plan. Conveniently located near the MLK Station (K Line), along with the 405 and 10 freeways, the property is a short commute to the Westside, DTLA, and LAX. This is an ideal investment opportunity for value-add buyers seeking cash flow and appreciation growth in a location supported by strong demographics.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$191,440
|
$33.30
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,743
|
$1.00
|
| Effective Gross Income |
$185,696
|
$32.30
|
| Taxes |
$29,114
|
$5.06
|
| Operating Expenses |
$34,463
|
$5.99
|
| Total Expenses |
$63,577
|
$11.06
|
| Net Operating Income |
$122,120
|
$21.24
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $191,440 |
| Annual Per SF | $33.30 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $5,743 |
| Annual Per SF | $1.00 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $185,696 |
| Annual Per SF | $32.30 |
| Taxes (CAD) | |
|---|---|
| Annual | $29,114 |
| Annual Per SF | $5.06 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $34,463 |
| Annual Per SF | $5.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $63,577 |
| Annual Per SF | $11.06 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $122,120 |
| Annual Per SF | $21.24 |
PROPERTY FACTS
| Price | $2,156,980 CAD | Property Subtype | Apartment |
| Price Per Unit | $359,497 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.19 AC |
| Cap Rate | 5.74% | Building Size | 5,749 SF |
| Gross Rent Multiplier | 11.63 | No. Stories | 2 |
| No. Units | 6 | Year Built | 1962 |
| Property Type | Multifamily | ||
| Zoning | RD1.5 - Restricted Density Multiple Dwelling | ||
| Price | $2,156,980 CAD |
| Price Per Unit | $359,497 CAD |
| Sale Type | Investment |
| Cap Rate | 5.74% |
| Gross Rent Multiplier | 11.63 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.19 AC |
| Building Size | 5,749 SF |
| No. Stories | 2 |
| Year Built | 1962 |
| Zoning | RD1.5 - Restricted Density Multiple Dwelling |
AMENITIES
UNIT AMENITIES
- Microwave
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
SITE AMENITIES
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+2 | 3 | $2,742 CAD | - |
| 1+1 | 2 | $2,218 CAD | - |
| 3+2 | 1 | $3,261 CAD | - |
PROPERTY TAXES
| Parcel Number | 5026-012-017 | Total Assessment | $673,707 CAD (2025) |
| Land Assessment | $344,340 CAD (2025) | Annual Taxes | $29,114 CAD ($5.06 CAD/SF) |
| Improvements Assessment | $329,367 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
5026-012-017
Land Assessment
$344,340 CAD (2025)
Improvements Assessment
$329,367 CAD (2025)
Total Assessment
$673,707 CAD (2025)
Annual Taxes
$29,114 CAD ($5.06 CAD/SF)
Tax Year
2024
1 of 17
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
4043 Don Tomaso Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

