www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
23475560
23475532

5150 Ithaca, Los Angeles, CA 90032 For Sale

SG
CA 02194905
BURNWOOD
Listed by BURNWOOD
$1,350,000
424 days on market
Updated 0 days ago

Stabilized 4 Units + ADU Potential - Price Improvement

Details
APN 5216021010
Property Type Multifamily
Sub Type Apartment Building
Square Footage 3,250
Net Rentable (SqFt) 3,250
Units 4
Cap Rate 5.18%
NOI $69,929
Occupancy 100%
Price per SqFt $415
Class B
Year Built 1988
Year Renovated 2024
Buildings 2
Stories 2
Acreage 0.110
Zoning Public Rec
Parking Spaces 3 spaces
Parking per 1,000 SqFt 0.92
Investment Type Stabilized
Occupancy Date 01/01/2025
Ground Lease No

4-Unit | Fully Stabilized | No Rent Control

Marketing description

This turnkey four-unit income property presents an outstanding investment opportunity, featuring a beautifully remodeled Unit 2 with a modern, high-end aesthetic and a newly constructed ADU with its own private entrance. The spacious unit mix offers strong tenant appeal while providing excellent long-term income potential. Ideally located near Cal State LA and with convenient access to Downtown Los Angeles and other major employment and lifestyle destinations, the property benefits from consistent rental demand. With projected rental increases, investors have the opportunity to achieve an estimated 5.1% capitalization rate, making this an attractive option for both long-term investors seeking stable cash flow and owner-occupants looking to offset ownership costs with rental income. Current Rents (Total: $7,619.43/month) Unit 1: 3 Bed / 2 Bath - $1,609.81 Unit 2: 2 Bed / 2 Bath - $2,250 Unit 3: 2 Bed / 2 Bath - $1,259.62 Unit 4 (ADU): 2 Bed / 2 Bath - $2,500 Current Financials: Annual Net Income: $69,928.57 Net Operating Income (NOI): $69,928.57 Annual Operating Expense: $21,504.59 Gross Rent Multiplier (GRM): 14.76% Capitalization Rate (Cap Rate): 5.18%

Investment highlights

Current Rents (Total: $7,619.43/month)

    • Unit 1: 3 Bed / 2 Bath - $1,609.81
    • Unit 2: 2 Bed / 2 Bath - $2,250
    • Unit 3: 2 Bed / 2 Bath - $1,259.62
    • Unit 4 (ADU): 2 Bed / 2 Bath - $2,500

Current Financials:

  • Annual Net Income: $69,928.57
  • Net Operating Income (NOI): $69,928.57
  • Annual Operating Expense: $21,504.59
  • Gross Rent Multiplier (GRM): 14.76%
  • Capitalization Rate (Cap Rate): 5.18%

Icon
Powered by San Diego MLS
Learn More

Listing Contacts

SG
CA 02194905
BURNWOOD
Listed by BURNWOOD

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$69,928.57
$5,827.38/mo

Valuation Metrics

0
DSCR
5.18%
Cap Rate
5.18%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Steven W. Gray
License
02194905
Brokerage
exp of greater los angeles
Brokerage Phone
888.584.9427
Title
Broker
Brokerage Address
303 North Glenoaks Boulevard
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591