Log In/Sign Up
Your email has been sent.
5.87% Cap Rate w/ Opportunity to Add 4 ADU's 4200 6th Ave 6 Unit Apartment Building $2,184,145 CAD ($364,024 CAD/Unit) 5.87% Cap Rate Los Angeles, CA 90008



Investment Highlights
- Well maintained asset with significant upside - 23% organic upside in rents
- Sought After Leimert Park Location
- (8) on-site parking spaces
- Opportunity to Add 4 ADU units to the site (Buyer to Verify)
- Large oversized Lot with off-street parking
Executive Summary
Classic Six Units in Leimert Park with Massive ADU Potential: 4200 6th Avenue presents a rare value-add opportunity in the heart of Leimert Park, one of Los Angeles’ most culturally significant and rapidly improving neighborhoods. Sitting on an expansive corner lot, this charming 1929 Spanish-style 6-unit apartment building offers immediate cash flow with meaningful upside through organic rent growth and a high-impact ADU redevelopment strategy.
The property features an ideal unit mix comprised of four (4) 2BD/1BA units and two (2) 1BD/1BA units, with classic Spanish curb appeal, a welcoming courtyard vibe, and on-site parking/garages. The current rent roll offers approximately 23% organic upside through mark-to-market rental growth as units naturally turn, creating a clear path to increased NOI without needing aggressive repositioning.
Beyond rent growth, the real story here is the long-term development upside: the site supports the potential to add four (4) detached ADU units (conceptual), creating a compelling opportunity to dramatically expand the income stream and future value. The ADU pro forma scenario pushes total scheduled income to approximately $259,920/year, positioning this asset as a true hybrid play.
Upgrades:
1) Electrical Upgrade - Electrical system upgraded with 60A sub-panel feed installation, new feeders run in 1” flex conduit, and grounding/bonding corrections including two 10’ ground rods and #4 solid grounding to rods and cold-water bond. Work included load calculations for the existing 200A service and permit coordination.
2) Two (2) Full interior unit remodels refinished hardwood floors, paint, upgraded appliances, ceiling fans and redid the shower, bathroom floors and mini split.
3) Foundation bolted and re-enforced
4) Painted Exterior of Building
5) New white coat on the flat roof
The property features an ideal unit mix comprised of four (4) 2BD/1BA units and two (2) 1BD/1BA units, with classic Spanish curb appeal, a welcoming courtyard vibe, and on-site parking/garages. The current rent roll offers approximately 23% organic upside through mark-to-market rental growth as units naturally turn, creating a clear path to increased NOI without needing aggressive repositioning.
Beyond rent growth, the real story here is the long-term development upside: the site supports the potential to add four (4) detached ADU units (conceptual), creating a compelling opportunity to dramatically expand the income stream and future value. The ADU pro forma scenario pushes total scheduled income to approximately $259,920/year, positioning this asset as a true hybrid play.
Upgrades:
1) Electrical Upgrade - Electrical system upgraded with 60A sub-panel feed installation, new feeders run in 1” flex conduit, and grounding/bonding corrections including two 10’ ground rods and #4 solid grounding to rods and cold-water bond. Work included load calculations for the existing 200A service and permit coordination.
2) Two (2) Full interior unit remodels refinished hardwood floors, paint, upgraded appliances, ceiling fans and redid the shower, bathroom floors and mini split.
3) Foundation bolted and re-enforced
4) Painted Exterior of Building
5) New white coat on the flat roof
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$191,946
|
$36.37
|
| Other Income |
$1,627
|
$0.31
|
| Vacancy Loss |
$5,758
|
$1.09
|
| Effective Gross Income |
$187,815
|
$35.58
|
| Taxes |
$27,520
|
$5.21
|
| Operating Expenses |
$32,167
|
$6.09
|
| Total Expenses |
$59,687
|
$11.31
|
| Net Operating Income |
$128,128
|
$24.28
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $191,946 |
| Annual Per SF | $36.37 |
| Other Income (CAD) | |
|---|---|
| Annual | $1,627 |
| Annual Per SF | $0.31 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $5,758 |
| Annual Per SF | $1.09 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $187,815 |
| Annual Per SF | $35.58 |
| Taxes (CAD) | |
|---|---|
| Annual | $27,520 |
| Annual Per SF | $5.21 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $32,167 |
| Annual Per SF | $6.09 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $59,687 |
| Annual Per SF | $11.31 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $128,128 |
| Annual Per SF | $24.28 |
Property Facts
| Price | $2,184,145 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $364,024 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 5.87% | Building Size | 5,278 SF |
| Gross Rent Multiplier | 11.28 | No. Stories | 2 |
| No. Units | 6 | Year Built | 1929 |
| Property Type | Multifamily | Parking Ratio | 1.13/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LAR3 | ||
| Price | $2,184,145 CAD |
| Price Per Unit | $364,024 CAD |
| Sale Type | Investment |
| Cap Rate | 5.87% |
| Gross Rent Multiplier | 11.28 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 5,278 SF |
| No. Stories | 2 |
| Year Built | 1929 |
| Parking Ratio | 1.13/1,000 SF |
| Zoning | LAR3 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | - | - |
| 2+1 | 4 | - | - |
1 1
Walk Score®
Very Walkable (71)
Property Taxes
| Parcel Number | 5023-028-042 | Total Assessment | $2,356,705 CAD |
| Land Assessment | $1,740,286 CAD | Annual Taxes | $27,520 CAD ($5.21 CAD/SF) |
| Improvements Assessment | $616,419 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
5023-028-042
Land Assessment
$1,740,286 CAD
Improvements Assessment
$616,419 CAD
Total Assessment
$2,356,705 CAD
Annual Taxes
$27,520 CAD ($5.21 CAD/SF)
Tax Year
2025
1 of 12
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
5.87% Cap Rate w/ Opportunity to Add 4 ADU's | 4200 6th Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
