4015 W Adams Boulevard, Los Angeles, CA 90018
Local realty services provided by:ERA Carlile Realty Group



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:48 day(s) ago
- Updated:August 18, 2025 at 07:33 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
- New$879,999Active4 beds 2 baths1,851 sq. ft.
18900 Ledan Street, Northridge, CA 91324
MLS# SR25182897Listed by: THEHOMEPROZ - New$1,695,000Active2 beds 3 baths1,626 sq. ft.
15425 Antioch Street #201, Pacific Palisades, CA 90272
MLS# 25577855Listed by: BERKSHIRE HATHAWAY HOMESERVICES CALIFORNIA PROPERTIES - New$2,500,000Active5 beds 3 baths3,076 sq. ft.
19673 Valdez Drive, Tarzana, CA 91356
MLS# 25579845Listed by: CAROLWOOD ESTATES - New$489,000Active1 beds 1 baths743 sq. ft.
1745 Camino Palmero Street #435, Los Angeles, CA 90046
MLS# 25580001Listed by: COLDWELL BANKER REALTY - New$600,000Active2 beds 1 baths936 sq. ft.
1016 S Grande Vista Avenue, Los Angeles, CA 90023
MLS# DW25186281Listed by: CENTURY 21 ALLSTARS - New$599,999Active3 beds 2 baths735 sq. ft.
10517 S Normandie Ave., Los Angeles, CA 90044
MLS# PTP2506293Listed by: REAL BROKER - New$719,999Active4 beds 2 baths1,289 sq. ft.
633 E 73rd St, Huntington Park, CA 90001
MLS# PW25186226Listed by: INC REAL ESTATE - New$3,450,000Active4 beds 5 baths3,216 sq. ft.
4205 Agnes Avenue, Studio City, CA 91604
MLS# SR25177768Listed by: THE AGENCY - New$1,949,000Active3 beds 3 baths2,669 sq. ft.
3400 Alana Drive, Sherman Oaks, CA 91403
MLS# SR25185919Listed by: BERKSHIRE HATHAWAY HOMESERVICES CALIFORNIA PROPERTIES - New$949,000Active4 beds 2 baths2,000 sq. ft.
10134 Nevada Avenue, Chatsworth, CA 91311
MLS# SR25186167Listed by: RODEO REALTY