Log In/Sign Up
Your email has been sent.
27th Street Apartments 440 E 27th St 23 Unit Apartment Building $4,306,775 CAD ($187,251 CAD/Unit) 8.07% Cap Rate Los Angeles, CA 90011



Executive Summary
27th Street Apartments in Los Angeles' Historic South Central area offer investors a prime rental opportunity in a bustling location. The 23-unit building, located at 440 E 27th Street, underwent a comprehensive $1.2 million renovation in 2024, resulting in a new Certificate of Occupancy. With updated plumbing, electrical systems, and modern interiors, this turnkey property minimizes immediate maintenance needs for investors. The property's micro-unit model has shown a strong rental yield, making it an attractive investment. Currently boasting a 95% occupancy rate, the 27th Street Apartments generate a solid NOI and offer a promising CAP rate of 8.07%. The prime location also benefits from a continuously growing population and median household income in the surrounding area, ensuring long-term investment potential. Don't miss out on this opportunity to own a high-quality asset with significant value appreciation potential in the heart of Los Angeles.
Comprehensive 2024 Gut Renovation with New COFO: The entire building was gut renovated, resulting in a new Certificate of Occupancy issued in 2024. Over $1.2 million in capital improvements were completed, including all-new plumbing, electrical systems, drywall, paint, flooring, and cabinetry. This turnkey status provides investors with a high-quality asset and minimal immediate maintenance requirements.
Proven Micro-Unit Model with Strong Rental Yield: The building features 23 units comprised primarily of micro-units (87% studios) designed to serve budget-oriented residents in Los Angeles. This high-efficiency model yields an impressive rent of $4.94 per square foot, justifying the property's valuation through proven rental demand for smaller, affordable living spaces.
Immediate Financial Performance and High Returns: At an asking price of $3,150,000, the property offers a current CAP rate of 8.07% and a 10.12% Cash-on-Cash return. This performance significantly exceeds the market average CAP rate of 7.11%, making it an exceptional opportunity for investors seeking robust, immediate cash flow.
Substantial Built-In Revenue Upside: There is significant potential for growth, with the pro forma CAP rate projected at 8.55% and a Cash-on-Cash return of 11.72%. Financial projections show that monthly income can grow from the current $33,661 to a market rate of $41,375, representing a nearly 23% revenue increase as legacy leases are marked to market.
Strategic Location in Historic South Central Hub: Located at 440 E 27th Street, the property is nestled in a thriving rental hub near the University of Southern California (USC) and major transit routes like the Expo Line. The neighborhood is experiencing active revitalization and sits within a demographic area projected to have an average household income of $81,857 within a 3-mile radius by 2026.
Comprehensive 2024 Gut Renovation with New COFO: The entire building was gut renovated, resulting in a new Certificate of Occupancy issued in 2024. Over $1.2 million in capital improvements were completed, including all-new plumbing, electrical systems, drywall, paint, flooring, and cabinetry. This turnkey status provides investors with a high-quality asset and minimal immediate maintenance requirements.
Proven Micro-Unit Model with Strong Rental Yield: The building features 23 units comprised primarily of micro-units (87% studios) designed to serve budget-oriented residents in Los Angeles. This high-efficiency model yields an impressive rent of $4.94 per square foot, justifying the property's valuation through proven rental demand for smaller, affordable living spaces.
Immediate Financial Performance and High Returns: At an asking price of $3,150,000, the property offers a current CAP rate of 8.07% and a 10.12% Cash-on-Cash return. This performance significantly exceeds the market average CAP rate of 7.11%, making it an exceptional opportunity for investors seeking robust, immediate cash flow.
Substantial Built-In Revenue Upside: There is significant potential for growth, with the pro forma CAP rate projected at 8.55% and a Cash-on-Cash return of 11.72%. Financial projections show that monthly income can grow from the current $33,661 to a market rate of $41,375, representing a nearly 23% revenue increase as legacy leases are marked to market.
Strategic Location in Historic South Central Hub: Located at 440 E 27th Street, the property is nestled in a thriving rental hub near the University of Southern California (USC) and major transit routes like the Expo Line. The neighborhood is experiencing active revitalization and sits within a demographic area projected to have an average household income of $81,857 within a 3-mile radius by 2026.
Property Facts
| Price | $4,306,775 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $187,251 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 8.07% | Building Size | 7,312 SF |
| Gross Rent Multiplier | 7.24 | Average Occupancy | 95% |
| No. Units | 23 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1925/2023 |
| Property Subtype | Apartment | ||
| Zoning | LARD1.5 - restricted Density Multiple Dwelling | ||
| Price | $4,306,775 CAD |
| Price Per Unit | $187,251 CAD |
| Sale Type | Investment |
| Cap Rate | 8.07% |
| Gross Rent Multiplier | 7.24 |
| No. Units | 23 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 7,312 SF |
| Average Occupancy | 95% |
| No. Stories | 2 |
| Year Built/Renovated | 1925/2023 |
| Zoning | LARD1.5 - restricted Density Multiple Dwelling |
Amenities
Unit Amenities
- Air Conditioning
- Cable Ready
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Wi-Fi
- Freezer
- Quartz Countertops
Site Amenities
- 24 Hour Access
- Controlled Access
- Picnic Area
- Basketball Court
- Grill
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 20 | $2,324 CAD | 154 - 322 |
| 1+1 | 3 | $2,905 CAD | 248 - 356 |
1 1
Walk Score®
Very Walkable (84)
Transit Score®
Excellent Transit (80)
Bike Score®
Very Bikeable (86)
Property Taxes
| Parcel Number | 5128-009-006 | Improvements Assessment | $1,944,794 CAD |
| Land Assessment | $725,670 CAD | Total Assessment | $2,670,464 CAD |
Property Taxes
Parcel Number
5128-009-006
Land Assessment
$725,670 CAD
Improvements Assessment
$1,944,794 CAD
Total Assessment
$2,670,464 CAD
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
27th Street Apartments | 440 E 27th 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.
