Listed by Luxury 1 Agency
$3,395,000
3987 Dalton Avenue
Details
Property Type Multifamily
Sub Type Single Family Rental Portfolio
Square Footage 1,200
Units 4
Cap Rate 7.00%
NOI $20,030
Occupancy 80%
Rent Bumps Yes
Pro-Forma Cap Rate 7.00%
Pro-Forma NOI $22,420
Year Built 2021
Buildings 1
Lot Size (SqFt) 7,168
Parking Spaces spaces
4 unit with NOI of over 20k
Marketing description
Investment highlights
Net Operating Income $240k+! Nearly 7-CAP on Existing Income! 3987 Dalton, a new four-plex (built 2023), offers townhome-style living. Each of the 1,650 sq ft units boasts four private suites with bathrooms plus a guest powder room. The property includes a gated driveway with over seven parking spaces. The homes are equipped with high-end finishes, including wood-laminate floors, high ceilings with recessed lighting, quartz countertops, custom cabinetry, and stainless-steel appliances, including washers and dryers. Enhanced with split A/C systems and views of the DTLA skyline, these townhomes redefine luxury living in Los Angeles. Landlord is only responsible for property taxes and insurance.
Listing Contacts
Listed by Luxury 1 Agency
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
$20,030.00
$1,669.17/mo
Valuation Metrics
0
DSCR
0.59%
Cap Rate
0.59%
ROI
Map
Zoning
RD2-1-CPIO OverlayRestricted Density Multiple Dwelling Community Plan Implementation 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
Brokerage Phone
Title
Name
License
Brokerage
Brokerage Phone
Title
Brokerage Address
Is there information that looks off?
