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.
29538208
29538224

351 S State, Los Angeles, CA 90033 For Sale

SG
CA 02194905
BURNWOOD
Listed by BURNWOOD
$4,500,000
165 days on market
Updated 3 days ago

Stabilized New Development - Price Improvement

Details
APN 5174019047
Property Type Multifamily
Sub Type Apartment Building
Net Rentable (SqFt) 10,137
Units 6
Cap Rate 5.82%
NOI $261,768
Occupancy 100%
Price per SqFt $613
Class A
Year Built 2024
Buildings 3
Stories 3
Lot Size (SqFt) 8,161
Zoning LARD1.5
Parking Spaces 8 spaces
Investment Type Stabilized
Sale Condition N/A

6 Units | 31 Rooms | 5.8% CAP

Marketing description

This property is part of a 3 property portfolio, see MLS#PW26019993, and MLS#PW26019990 351 S State Street is a newly constructed, income-producing multifamily asset located in the heart of Boyle Heights, one of Los Angeles most dynamic and rapidly evolving neighborhoods. Completed in 2024 and reaching full occupancy in 2025, the property is currently stabilized and generating approximately $25,000 per month in rental income under a corporate lease structure, offering immediate and reliable cash flow. The property is ideally suited for corporate housing, workforce housing, or student housing, with flexible exit optionality. A future owner may elect to maintain the existing corporate lease for stable income or take delivery vacant, allowing for repositioning or alternative leasing strategies. Architecture & Design The asset features contemporary, ground-up construction with a modern aesthetic throughout. The exterior showcases clean lines, a neutral color palette, and large windows that provide abundant natural light across all residential spaces. Durable materials and low-maintenance finishes were selected to support long-term ownership efficiency. Interior units, as reflected in the photos, are thoughtfully designed with: Open and efficient floor plans Wide-plank flooring throughout living areas Modern kitchens with flat-panel cabinetry, solid-surface countertops, and full appliance packages Updated bathrooms with large-format tile surrounds and contemporary fixtures Recessed lighting and modern hardware Bright bedrooms with oversized windows and clean finishes The overall

Investment highlights

Rent Stabilized with Corporate Lessee

Annual Gross Income: $300,000

NOI: $261,768

GRM: 15%

CAP In-place: 5.82%

Operating Expenses: $38, 232

The asset is currently stabilized and generating $25,000 per month in secured income under a master lease with a corporate tenant, providing immediate and predictable cash flow. A buyer also retains the option to take the property delivered vacant, allowing for repositioning, alternative leasing strategies, or owner-specific operational plans.

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
$261,768.00
$21,814.00/mo

Valuation Metrics

0
DSCR
5.82%
Cap Rate
5.82%
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