BURNWOOD
Listed by BURNWOOD
$4,500,000
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.
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
$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
Tax History
Similar Properties
Additional Information
Name
License
Brokerage
Brokerage Phone
Title
Brokerage Address
Is there information that looks off?
































