Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
4plex in West Adams/Jefferson Park 3939 W 28th St 4 Lot Offre d’immeuble d’habitation à 862 007 € à un taux de capitalisation de 4,04 % Los Angeles, CA 90018



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Two Units Delivered Vacant – Immediate owner-user or value-add opportunity
- Outdoor Deck Space– Rare, lifestyle-driven tenant amenity
- Large 8,542 SF R3 Lot – Future development potential
- All Two-Bedroom Units – Desirable unit mix with strong rental demand
- On-Site Parking (4 Spaces) – Valuable tenant amenity
- West Adams / Jefferson Park Location – Strong rental and appreciation market
Résumé analytique
Realty Investment Advisors is pleased to present 3939 W. 28th Street, a rare four-unit multifamily opportunity located in the highly desirable West Adams / Jefferson Park neighborhood of Los Angeles. This well-located asset sits on a large 8,542 square foot R3-zoned lot and offers significant upside through both rental repositioning and future redevelopment potential.
The property consists of four spacious two-bedroom, one-bathroom units totaling approximately 3,199 square feet. Two units will be delivered vacant at the close of escrow, providing an immediate opportunity for an owner-user to occupy a unit while generating income from the remaining units, or for an investor to renovate and achieve market rents.
Each unit benefits from an outdoor deck space, offering tenants a highly desirable indoor-outdoor living experience that is increasingly sought after in the West Adams market. Additionally, the property is equipped with individual gas meters, electricity meters and water heaters for each unit, helping to minimize operational complexity and reduce shared utility expenses.
Current rents are significantly below market, with pro forma rents projected at approximately $2,100 per unit, offering a clear path to increased cash flow and a stabilized return of approximately 7.07% on a pro forma basis . The property also benefits from four on-site parking spaces, a valuable amenity in this supply-constrained rental market.
Situated within a TOC Tier 3 designation, the property presents an attractive long-term redevelopment opportunity for investors seeking to capitalize on increased density incentives (buyer to verify). The large lot size and favorable zoning provide flexibility for future expansion or new construction.
Additionally, the asset qualifies for residential financing, including 30-year fixed-rate loans, making it accessible to both investors and owner-users.
3939 W. 28th Street represents a unique opportunity to acquire a well-located asset with immediate vacancy upside, strong rental growth potential, and long-term development optionality in one of Los Angeles’ most rapidly evolving submarkets.
The property consists of four spacious two-bedroom, one-bathroom units totaling approximately 3,199 square feet. Two units will be delivered vacant at the close of escrow, providing an immediate opportunity for an owner-user to occupy a unit while generating income from the remaining units, or for an investor to renovate and achieve market rents.
Each unit benefits from an outdoor deck space, offering tenants a highly desirable indoor-outdoor living experience that is increasingly sought after in the West Adams market. Additionally, the property is equipped with individual gas meters, electricity meters and water heaters for each unit, helping to minimize operational complexity and reduce shared utility expenses.
Current rents are significantly below market, with pro forma rents projected at approximately $2,100 per unit, offering a clear path to increased cash flow and a stabilized return of approximately 7.07% on a pro forma basis . The property also benefits from four on-site parking spaces, a valuable amenity in this supply-constrained rental market.
Situated within a TOC Tier 3 designation, the property presents an attractive long-term redevelopment opportunity for investors seeking to capitalize on increased density incentives (buyer to verify). The large lot size and favorable zoning provide flexibility for future expansion or new construction.
Additionally, the asset qualifies for residential financing, including 30-year fixed-rate loans, making it accessible to both investors and owner-users.
3939 W. 28th Street represents a unique opportunity to acquire a well-located asset with immediate vacancy upside, strong rental growth potential, and long-term development optionality in one of Los Angeles’ most rapidly evolving submarkets.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
60 056 €
|
202,07 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
1 802 €
|
6,06 €
|
| Revenu brut effectif |
58 254 €
|
196,01 €
|
| Taxes |
10 344 €
|
34,81 €
|
| Frais d’exploitation |
13 115 €
|
44,13 €
|
| Total des frais |
23 459 €
|
78,93 €
|
| Résultat net d’exploitation |
34 795 €
|
117,08 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 60 056 € |
| Annuel par m² | 202,07 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 1 802 € |
| Annuel par m² | 6,06 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 58 254 € |
| Annuel par m² | 196,01 € |
| Taxes | |
|---|---|
| Annuel | 10 344 € |
| Annuel par m² | 34,81 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 13 115 € |
| Annuel par m² | 44,13 € |
| Total des frais | |
|---|---|
| Annuel | 23 459 € |
| Annuel par m² | 78,93 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 34 795 € |
| Annuel par m² | 117,08 € |
Informations sur l’immeuble
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 1 | 776,58 € | - |
| 2+1 | 1 | 1 812 € | - |
| 2+1 | 1 | 604,01 € | - |
| 2+1 | 1 | 1 812 € | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
60/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 5051-015-013 | Évaluation totale | 249 330 € |
| Évaluation du terrain | 145 718 € | Impôts annuels | 10 344 € (34,81 €/m²) |
| Évaluation des aménagements | 103 612 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5051-015-013
Évaluation du terrain
145 718 €
Évaluation des aménagements
103 612 €
Évaluation totale
249 330 €
Impôts annuels
10 344 € (34,81 €/m²)
Année d’imposition
2025
1 sur 13
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
4plex in West Adams/Jefferson Park | 3939 W 28th St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
