BURNWOOD
Listed by BURNWOOD
$1,350,000
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%
Listing Contacts
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
Tax History
Similar Properties
Additional Information
Name
License
Brokerage
Brokerage Phone
Title
Brokerage Address
Is there information that looks off?






































