Listed by BUCKINGHAM INVESTMENTS
$2,595,000
3672 Percy St
Details
APN 5188008015
Property Type Multifamily
Sub Type Apartment Building
Square Footage 6,578
Units 6
Beds 18
Cap Rate 6.20%
NOI $161,325
Tenancy Multi
Pro-Forma Cap Rate 7.70%
Pro-Forma NOI $199,067
Price per SqFt $394
Class B
Year Built 2017
Buildings 3
Stories 2
Acreage 0.205
Zoning Public Rec
Parking Spaces 10 spaces
Parking Per SqFt 1.52
Investment Type Stabilized
Built in 2017, Rent Control Exempt, 6.2% Cap Rate on Proven Actuals
Marketing description
Huge newer construction Boyle Heights single parcel 6 unit campus comprised of (3) Duplexes with spacious 3 Bed, 2 Bath Units + previously RTI plans for (2) 1 Bed Tiny Home ADUs. Constructed in 2017, the property is exempt from LA RSO and CA Statewide AB1482 rent control. Luxury newer construction finishes and features include in-unit laundry, stainless appliances with microwaves, dishwashers, and fridges, recessed overhead lighting, central AC, vaulted ceilings and balconies in upper units, vinyl plank flooring, master suites, fire sprinklers, modern open concept floor plans, and new landscaping. All utilities are separately metered leaving zero utility expenses for the owner. High yield, low expense property at a true in-place cap rate of 6.2% on proven actuals and a GRM of 11.49 plus upside to 9.7X GRM and a 7.7% cap rate after ADU construction. Very well parked with 10 parking spaces plus additional driveway parking. Conveniently located in Boyle Heights just 2 miles to Downtown LA Arts District across the 6th Street Bridge. Walk to LA Metro Gold Line for direct access to Metro Center. Directly across the street from Stevenson Middle School. 3.5 Miles to Keck USC Hospital. 4 Miles to Cal State LA. 6 Miles to Dodger Stadium. 7.5 Miles to USC. Close access to the 5, 10, 60, and 710 freeways.
Investment highlights
- Huge newer construction Boyle Heights single parcel 6-unit campus comprised of (3) Duplexes with spacious 3 Bed, 2 Bath Units + previously RTI plans for (2) 1 Bed "Tiny Home" ADUs
- Constructed in 2017, the property is exempt from LA RSO and CA Statewide AB1482 Rent Control
- Luxury newer construction finishes and features include in-unit laundry, stainless appliances with microwaves, dishwashers, and fridges, recessed overhead lighting, central AC, vaulted ceilings and balconies in upper units, vinyl plank flooring, master suites, fire sprinklers, modern open concept floor plans, and new landscaping
- All utilities are separately metered leaving zero utility expenses for the owner
- High yield, low expense property at an in-place cap rate of 6.2% on proven actuals and a GRM of 11.49 plus upside to 9.7X GRM and a 7.7% cap rate after ADU construction
- Very well parked with 10 parking spaces plus additional driveway parking
Listing Contacts
Listed by BUCKINGHAM INVESTMENTS
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
$161,325.00
$13,443.75/mo
Valuation Metrics
0
DSCR
6.22%
Cap Rate
6.22%
ROI
Map
Zoning
RD1.5-1-CUGU OverlayRestricted Density Multiple Dwelling Clean Up Green Up Overlay
View municipality zoning documents Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 674 uses
View all 674 uses Last updated May 8, 2026 For deeper zoning details, reports are available at Zoneomics
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Additional Information
Name
License
Brokerage
Title
Brokerage Address
Name
License
Brokerage
Title
Brokerage Address
Is there information that looks off?


























































































