Log In/Sign Up
Your email has been sent.
4502 Elizabeth St 15 Unit Apartment Building $4,795,000 CAD ($319,667 CAD/Unit) 4.88% Cap Rate Cudahy, CA 90201



Investment Highlights
- First Time on the Market in 30 Years
- Excellent Unit Mix: (1) 3 Bed / 1 Bath & (14) 2 Bed / 1 Bath
- Newer Roof & Upgraded Electrical Panels
- Immediate Rental Upside (4 Vacant Units)
- 8.45 GRM & 7.5% Cap Rate on Market Rents
- Clean, Well-Maintained w/ Detached Carport Parking
Executive Summary
"Riviera" is a 15-unit, two-story garden-style apartment community located in the heart of Cudahy's strong rental market. Offered at $233,333 per unit, the property features an attractive unit mix of (1) 3-bed/1-bath and (14) 2-bed/1-bath units with detached carport parking, a combination that consistently draws and retains quality tenants in this submarket. Three vacant 2-bed/1-bath units are projected at $2,250/month market rents, providing a clear path to stabilization, while the remaining occupied units offer additional upside as below-market leases naturally turn over. At stabilized market rents, the property achieves a 7.5% cap rate and 8.45 GRM, presenting a compelling return profile for the Southeast Los Angeles market. The asset has been well maintained, featuring a newer roof, upgraded electrical panels, and manicured landscaping throughout. New ownership steps into a clean, operationally sound building with major improvements already completed. Conveniently located near major employment corridors, retail, and dining, with easy access to the I-710 and I-105 freeways, the property benefits from strong tenant demand and historically low vacancy.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$419,713
|
$35.09
|
| Other Income |
$9,864
|
$0.82
|
| Vacancy Loss |
$16,788
|
$1.40
|
| Effective Gross Income |
$412,789
|
$34.51
|
| Taxes |
$63,324
|
$5.29
|
| Operating Expenses |
$115,512
|
$9.66
|
| Total Expenses |
$178,836
|
$14.95
|
| Net Operating Income |
$233,954
|
$19.56
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $419,713 |
| Annual Per SF | $35.09 |
| Other Income (CAD) | |
|---|---|
| Annual | $9,864 |
| Annual Per SF | $0.82 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $16,788 |
| Annual Per SF | $1.40 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $412,789 |
| Annual Per SF | $34.51 |
| Taxes (CAD) | |
|---|---|
| Annual | $63,324 |
| Annual Per SF | $5.29 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $115,512 |
| Annual Per SF | $9.66 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $178,836 |
| Annual Per SF | $14.95 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $233,954 |
| Annual Per SF | $19.56 |
Property Facts
| Price | $4,795,000 CAD | Building Class | C |
| Price Per Unit | $319,667 CAD | Lot Size | 0.55 AC |
| Sale Type | Investment | Building Size | 11,960 SF |
| Cap Rate | 4.88% | Average Occupancy | 100% |
| Gross Rent Multiplier | 11.42 | No. Stories | 2 |
| No. Units | 15 | Year Built | 1962 |
| Property Type | Multifamily | Parking Ratio | 1.67/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Garden | ||
| Zoning | R3, Cudahy | ||
| Price | $4,795,000 CAD |
| Price Per Unit | $319,667 CAD |
| Sale Type | Investment |
| Cap Rate | 4.88% |
| Gross Rent Multiplier | 11.42 |
| No. Units | 15 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.55 AC |
| Building Size | 11,960 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1962 |
| Parking Ratio | 1.67/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R3, Cudahy |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 14 | - | 780 |
| 3+1 | 1 | - | 1,040 |
1 1
Moderately walkable
70/100
Exceptionally drivable
90/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 6224-005-012 | Total Assessment | $1,426,397 CAD (2025) |
| Land Assessment | $442,285 CAD (2025) | Annual Taxes | $63,324 CAD ($5.29 CAD/SF) |
| Improvements Assessment | $984,112 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
6224-005-012
Land Assessment
$442,285 CAD (2025)
Improvements Assessment
$984,112 CAD (2025)
Total Assessment
$1,426,397 CAD (2025)
Annual Taxes
$63,324 CAD ($5.29 CAD/SF)
Tax Year
2026
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4502 Elizabeth 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.
