Log In/Sign Up
Your email has been sent.
645-649 N Cummings St 5 Unit Apartment Building $2,635,380 CAD ($527,076 CAD/Unit) 5.97% Cap Rate Los Angeles, CA 90033



Investment Highlights
- Tremendous upside - Rapidly growing area
- Tenant pays all utilities
- Great Egress and Ingress for parking flow
- Large units
- Easy to manage and maintain
- Amazing and easy going tenants
Executive Summary
645 N Cummings St is $875,000 Duplex- 5br/2 bath in each unit. 1,715 sq ft per unit
649 N Cummings St is $1,049,000 Triplex- Single family home 3br/2 bath remodeled , 3br/1 bath and 2br /1 bath unit. single family unit will be vacant at end of June for an owner user.
TREMENDOUS UPSIDE! This well-maintained triplex offers a rare opportunity for significant rental growth in the rapidly evolving Boyle Heights market. The property features approximately 3,245 sq ft of building area on a 5,071 sq ft corner lot, providing excellent ingress and egress for parking. The front building consists of two units a 3-bedroom, 1-bath and a 2-bedroom, 1-bath while the detached rear unit offers 3 bedrooms and 2 bathrooms and was fully remodeled approximately 4 years ago. This versatile unit mix is highly desirable for maximizing rental income and attracting long-term tenants. Tenants share the driveway for parking and are responsible for maintaining the parking area. Tenants also pay all utilities, keeping landlord expenses minimal and limited to property taxes and insurance. With low operating costs and strong income potential, this property is an efficient, income-producing investment. Located in a quiet residential neighborhood, the property offers a unique blend of suburban comfort with close proximity to ongoing development and appreciation throughout Boyle Heights. BONUS OPPORTUNITY: Back unit will be moving out in June. It will be delivered vacant for owner occupying the unit. It is also a great opportunity to raise the income to market value. The adjacent property at 645 N Cummings is also available for sale, presenting a rare chance to acquire multiple income properties in a prime location. Additional details available upon request.
649 N Cummings St is $1,049,000 Triplex- Single family home 3br/2 bath remodeled , 3br/1 bath and 2br /1 bath unit. single family unit will be vacant at end of June for an owner user.
TREMENDOUS UPSIDE! This well-maintained triplex offers a rare opportunity for significant rental growth in the rapidly evolving Boyle Heights market. The property features approximately 3,245 sq ft of building area on a 5,071 sq ft corner lot, providing excellent ingress and egress for parking. The front building consists of two units a 3-bedroom, 1-bath and a 2-bedroom, 1-bath while the detached rear unit offers 3 bedrooms and 2 bathrooms and was fully remodeled approximately 4 years ago. This versatile unit mix is highly desirable for maximizing rental income and attracting long-term tenants. Tenants share the driveway for parking and are responsible for maintaining the parking area. Tenants also pay all utilities, keeping landlord expenses minimal and limited to property taxes and insurance. With low operating costs and strong income potential, this property is an efficient, income-producing investment. Located in a quiet residential neighborhood, the property offers a unique blend of suburban comfort with close proximity to ongoing development and appreciation throughout Boyle Heights. BONUS OPPORTUNITY: Back unit will be moving out in June. It will be delivered vacant for owner occupying the unit. It is also a great opportunity to raise the income to market value. The adjacent property at 645 N Cummings is also available for sale, presenting a rare chance to acquire multiple income properties in a prime location. Additional details available upon request.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$197,275
|
$29.55
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$197,275
|
$29.55
|
| Taxes |
$29,648
|
$4.44
|
| Operating Expenses |
$10,410
|
$1.56
|
| Total Expenses |
$40,058
|
$6.00
|
| Net Operating Income |
$157,217
|
$23.55
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $197,275 |
| Annual Per SF | $29.55 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $197,275 |
| Annual Per SF | $29.55 |
| Taxes (CAD) | |
|---|---|
| Annual | $29,648 |
| Annual Per SF | $4.44 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $10,410 |
| Annual Per SF | $1.56 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $40,058 |
| Annual Per SF | $6.00 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $157,217 |
| Annual Per SF | $23.55 |
Property Facts
| Price | $2,635,380 CAD | Building Class | C |
| Price Per Unit | $527,076 CAD | Lot Size | 0.24 AC |
| Sale Type | Investment | Building Size | 6,675 SF |
| Cap Rate | 5.97% | Average Occupancy | 100% |
| Gross Rent Multiplier | 13.36 | No. Stories | 2 |
| No. Units | 5 | Year Built | 1931 |
| Property Type | Multifamily | Parking Ratio | 1.35/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LAR2 - Two-Family Zone | ||
| Price | $2,635,380 CAD |
| Price Per Unit | $527,076 CAD |
| Sale Type | Investment |
| Cap Rate | 5.97% |
| Gross Rent Multiplier | 13.36 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.24 AC |
| Building Size | 6,675 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1931 |
| Parking Ratio | 1.35/1,000 SF |
| Zoning | LAR2 - Two-Family Zone |
Amenities
- Smoke Detector
Unit Amenities
- Microwave
- Heating
- Ceiling Fans
- Kitchen
- Hardwood Floors
- Range
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 5+2 | 2 | $3,387 CAD | 1,715 |
| 3+2 | 1 | $5,191 CAD | - |
| 3+1 | 1 | $2,592 CAD | - |
| 2+1 | 1 | $1,564 CAD | - |
1 1
Very walkable
80/100
Very drivable
80/100
Strong public transit
80/100
Fairly bikeable
40/100
Property Taxes
| Parcel Numbers | Total Assessment | $2,136,190 CAD | |
| Land Assessment | $1,145,761 CAD | Annual Taxes | $29,648 CAD ($4.44 CAD/SF) |
| Improvements Assessment | $990,429 CAD | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$1,145,761 CAD
Improvements Assessment
$990,429 CAD
Total Assessment
$2,136,190 CAD
Annual Taxes
$29,648 CAD ($4.44 CAD/SF)
Tax Year
2025
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
645-649 N Cummings 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.
