Available

1061 W 57th St

Los Angeles, CA 90037
$1,595,000
1061 W 57th St, Los Angeles, CA 90037 — building exterior
12
Units
$132,917
Price / Unit
1929
Year Built
$228
Price / SF
6,997
Building SF

About the Property

The subject property is a 12-unit residential income asset located at 1061 W 57th St in South Los Angeles. Built in 1929 and zoned LARD2, the property consists of (3) Bachelor, 1 Bath units, (8) 1 Bed, 1 Bath units, and (1) 2 Bed, 1 Bath unit, totaling 6,997 rentable square feet on a 5,170 square foot lot. A Spanish-style building with a corner turret, arched openings and original wrought iron detailing, the asset is offered at $1,595,000, an attractive basis of $132,917 per unit and $228 per square foot, well below the $188,168 per unit and $293 per square foot averages of the recent comparable sales in the submarket. The property generates a 7.62% in-place cap rate and a 7.93 GRM, with approximately 11% rental upside embedded in the existing rent roll and a pro forma cap rate of 8.93% as rents are brought to market. One unit is currently vacant, giving the next owner an immediate opportunity to lease at current market rents, and the three bachelor units carry the largest loss to lease in the building. Positioned within close reach of the University of Southern California, Exposition Park and the area’s major employment and retail corridors, the property sits in a rental market characterized by consistent demand and long-term appreciation.

Location

Deal Highlights

Classic 1929 Spanish Character Building
A 12-unit Spanish-style asset built in 1929, with a corner turret, arched openings and original wrought iron detailing that give the building standout curb appeal and enduring tenant demand.
Offered Well Below Comparable Sales
The property is offered at $1,595,000, or $132,917 per unit and $228 per square foot, against averages of $188,168 per unit and $293 per square foot across the six most recent comparable sales in the submarket.
Strong In-Place Cash Flow
The investment is offered at a 7.62% cap rate and a 7.93 GRM on the current rents, producing $121,534 of in-place net operating income from day one.
Meaningful Upside to Pro Forma Rents
Pro forma rents reflect an 11.33% increase in scheduled income, lifting net operating income to $142,499 and the cap rate to 8.93% as rents are brought to market.
Immediate Lease-Up Opportunity
One unit is currently vacant and available to lease at market on day one, while the three bachelor units carry roughly 26% loss to lease, the largest in the building.

Area Demographics

38
Median Age
$124,896
Avg. Household Income
3,878,718
Population
$947,900
Median Home Value
79
Walk Score
63
Transit Score
59
Bike Score

Want more information?

Reach out and we will get back to you the same day.

What's Your Building Worth?

Get a free, confidential evaluation of your multifamily property. Tell us about your building and we'll come back with a clear, data-driven picture of its value in today's market.