351 S State, Los Angeles, CA 90033
Local realty services provided by:ERA Carlile Realty Group
351 S State,Los Angeles, CA 90033
$4,190,000
- - Beds
- - Baths
- 10,137 sq. ft.
- Multi-family
- Active
Listed by: steven gray
Office: exp realty of greater los angeles888-652-1314
MLS#:PW26156984
Source:CRMLS
Price summary
- Price:$4,190,000
- Price per sq. ft.:$413.34
About this home
351 S State Street is a newly constructed, income-producing multifamily asset located in the heart of Boyle Heights, one of Los Angeles’ most dynamic and rapidly evolving neighborhoods. Completed in 2024 and reaching full occupancy in 2025, the property is currently stabilized and generating $25,000 per month in rental income under a corporate lease structure, offering immediate and reliable cash flow.
The property is ideally suited for corporate housing, workforce housing, or student housing, with flexible exit optionality. A future owner may elect to maintain the existing corporate lease for stable income or take delivery vacant, allowing for repositioning or alternative leasing strategies.
RENTS IN PLACE: The asset is currently stabilized and generating $25,000 per month in secured income under a master lease with a corporate tenant, providing immediate and predictable cash flow. A buyer also retains the option to take the property delivered vacant, allowing for repositioning, alternative leasing strategies, or owner-specific operational plans.
Annual Gross Income: $300,000
NOI: $261,768
GRM: 15%
CAP In-place: 5.82%
Operating Expenses: $38, 232...
Contact an agent
Home facts
- Year built:2024
- Listing ID #:PW26156984
- Added:117 day(s) ago
- Updated:November 12, 2026 at 01:08 PM
Rooms and interior
- Living area:10,137 sq. ft.
Heating and cooling
- Cooling:Central Air, Ductless Air
- Heating:Central, Combination, Ductless
- Central air:Yes
Structure and exterior
- Year built:2024
- Building area:10,137 sq. ft.
- Lot area:0.19 Acres
Utilities
- Water:Public, Water Connected
- Sewer:Public Sewer, Sewer Connected
Finances and disclosures
- Price:$4,190,000
- Price per sq. ft.:$413.34
Features and amenities
- Laundry features:Inside
Parking
- Total parking spaces:8
- Garage:Yes
- Garage spaces:8
New listings near 351 S State
- Coming SoonOpen Sat, 1 to 4pm
$1,595,000Coming Soon3 beds 2 baths1,473 sq. ft.1172 S Point View Street, Los Angeles, CA 90035
MLS# SR26230898Listed by: EQUITY UNION - Coming SoonOpen Sat, 1 to 4pm
$1,390,000Coming Soon4 beds 3 baths3,195 sq. ft.20820 Sorrento, Porter Ranch, CA 91326
MLS# SR26242141Listed by: PINNACLE ESTATE PROPERTIES - Coming Soon
$1,200,000Coming Soon3 beds 2 baths1,509 sq. ft.3211 W 78th, Los Angeles, CA 90043
MLS# IG26235403Listed by: REAL BROKER - Coming SoonOpen Fri, 2 to 6pm
$669,000Coming Soon3 beds 2 baths880 sq. ft.11146 Berendo, Los Angeles, CA 90044
MLS# DW26241795Listed by: IBERRI & ASSOCIATES REAL ESTATE - Coming Soon
$399,999Coming Soon2 beds 2 baths915 sq. ft.10331 Lindley Avenue #237, Porter Ranch, CA 91326
MLS# SR26241499Listed by: LUXURY COLLECTIVE - Coming Soon
$899,000Coming Soon6 beds 4 baths2,150 sq. ft.1151 1153 Calzona, Los Angeles, CA 90023
MLS# WS26240922Listed by: KELLER WILLIAMS REALTY - Coming Soon
$1,290,000Coming Soon1 beds 1 baths592 sq. ft.523 San Juan, Venice, CA 90291
MLS# SB26240648Listed by: COLDWELL BANKER ENVISION - Coming Soon
$349,000Coming Soon2 beds 2 baths742 sq. ft.9119 Wakefield Avenue #1, Panorama City, CA 91402
MLS# SR26241116Listed by: LUXURY COLLECTIVE - Coming SoonOpen Sat, 2 to 4pm
$1,249,800Coming Soon2 beds 2 baths1,412 sq. ft.6235 Condon Avenue, Los Angeles, CA 90056
MLS# PW26240010Listed by: PACIFIC WEST REAL ESTATE SVCS - Coming SoonOpen Sat, 11am to 1pm
$569,900Coming Soon3 beds 3 baths1,478 sq. ft.15756 Devonshire Street, Granada Hills, CA 91344
MLS# SR26241160Listed by: HOMESMART EVERGREEN REALTY