4015 W Adams Boulevard, Los Angeles, CA 90018
Local realty services provided by:Better Homes and Gardens Real Estate Clarity
4015 W Adams Boulevard,Los Angeles, CA 90018
$5,150,000
- - Beds
- - Baths
- 20,852 sq. ft.
- Multi-family
- Pending
Listed by:martin ensbury
Office:lyon stahl investment real estate, inc.
MLS#:SB25145990
Source:CRMLS
Price summary
- Price:$5,150,000
- Price per sq. ft.:$246.98
About this home
We are pleased to present to you our newest listing located at 4015 W. Adams, Los Angeles, CA 90018, which is in the heart of the coveted West Adams submarket. This classic 26-unit courtyard apartment building, which was built in 1961, features huge units with lots of natural lighting, and a well landscaped courtyard with a fenced pool and secured parking. There are 25 parking spaces, the soft story retrofit is completed ($280,000). The property also has a large laundry room.
The seller purchased the building in 2019. Since the purchase, the seller has spent over $566,000 on interior and exterior renovations of the property. The Schedule of the Rehab Work is included in this Offering Memorandum. 10 units (38% of the units) have been fully renovated. Many of those rehabs included full plumbing replacement. Two years ago, the seller replaced the main roof and facia boards, painted the building, replaced the entry door and windows to the lobby, renovated the lobby, replaced the main awning over the front staircase, did an asphalt overlay of the front and rear parking lots, renovated the front fence and replaced the street entrance door, installed two new gate motors, which are enclosed in metal cages, relandscaped the front of the building, and replaced both water heaters.
The property is listed at $5,150,000, with pricing indicators of 9.57 GRM, $198,077 per unit, $246.98 per square foot, and a 5.67% Cap Rate. There is an assumable loan of $3,509,315 that is fixed at 5.90%, interest only until February 2028, at which time the loan resets. The Banc of Cal loan is not due until January 1, 2050. The assumable loan provides for good leverage, with a 31.86% down payment at the listed price.
The building has an excellent unit mix consisting of (1) studio, (7) 1bd/1ba, (16) 2bd/1ba, (1) 2bd/2ba and (1) 3bd/2ba unit. The building is 20,852 sq. ft., with an average unit size of 802 sq. ft.
At the listed price, with the loan assumption, the property should provide an approximate 5% cash on cash return from day one. There is approximately 38% rent upside. Based on the market rents, the cash-on-cash return should provide a very substantial double-digit return on market rents.
Contact an agent
Home facts
- Year built:1961
- Listing Id #:SB25145990
- Added:43 day(s) ago
- Updated:August 13, 2025 at 07:30 AM
Rooms and interior
- Living area:20,852 sq. ft.
Structure and exterior
- Year built:1961
- Building area:20,852 sq. ft.
- Lot area:0.49 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$5,150,000
- Price per sq. ft.:$246.98
New listings near 4015 W Adams Boulevard
- Open Sun, 2 to 5pmNew
$2,595,000Active4 beds 3 baths2,510 sq. ft.6017 W 75th Street, Los Angeles, CA 90045
MLS# 25576929Listed by: JESSE WEINBERG - Open Sat, 2 to 5pmNew
$1,049,000Active2 beds 1 baths1,121 sq. ft.1117 N Avenue 64, Los Angeles, CA 90042
MLS# 25577473Listed by: REAL BROKER - New
$2,595,000Active4 beds 4 baths2,089 sq. ft.3481 St Susan Place, Los Angeles, CA 90066
MLS# 25570619Listed by: CAROLWOOD ESTATES - New
$6,250,000Active5 beds 5 baths4,338 sq. ft.2714 Forrester Drive, Los Angeles, CA 90064
MLS# 25573799Listed by: BERKSHIRE HATHAWAY HOMESERVICES CALIFORNIA PROPERTIES - New
$1,199,000Active4 beds 3 baths2,210 sq. ft.3035 W Avenue 35, Los Angeles, CA 90065
MLS# 25578081Listed by: SOTHEBY'S INTERNATIONAL REALTY - New
$4,495,000Active5 beds 6 baths4,172 sq. ft.3201 Viola Place, Marina Del Rey, CA 90292
MLS# 25578473Listed by: COMPASS - New
$550,000Active2 beds 2 baths1,145 sq. ft.4746 Oakwood Avenue #1, Los Angeles, CA 90004
MLS# 25578523Listed by: SPECIAL REALTY CO. - New
$949,000Active4 beds 2 baths1,516 sq. ft.11108 Louise Avenue, Granada Hills, CA 91344
MLS# CV25181672Listed by: CENTURY 21 MASTERS - New
$2,280,000Active-- beds -- baths5,952 sq. ft.1401 W 42nd Place, Los Angeles, CA 90062
MLS# OC25183557Listed by: OLSEN REALTY - New
$1,150,000Active4 beds 3 baths1,085 sq. ft.4616 Rosewood Avenue, Los Angeles, CA 90004
MLS# SR25182489Listed by: PINNACLE ESTATE PROPERTIES, INC.
Protect your home and budget with an American Home Shield© home warranty. Learn more© 2025 Better Homes and Gardens Real Estate LLC. An Anywhere Real Estate company. All rights reserved. Better Homes and Gardens® Real Estate is a registered trademark owned by Meredith Operations Corporation, licensed to Better Homes and Gardens Real Estate LLC and used with permission. Better Homes and Gardens Real Estate LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. Listing information is deemed reliable but is not guaranteed accurate.
Each Office is Independently Owned and Operated.
Any services or products provided by third parties are not provided by, affiliated with or related to Better Homes and Gardens Real Estate LLC, or its affiliated companies.