440 E 27th, Los Angeles, California 90011

Investment Highlights

• Comprehensive 2024 Gut Renovation with New COFO: The entire building was gut renovated, resulting in a new Certificate of Occupancy issued in 2024. Over $1.2 million in capital improvements were completed, including all-new plumbing, electrical systems, drywall, paint, flooring, and cabinetry. This turnkey status provides investors with a high-quality asset and minimal immediate maintenance requirements.

• Proven Micro-Unit Model with Strong Rental Yield: The building features 23 units comprised primarily of micro-units (87% studios) designed to serve budget-oriented residents in Los Angeles. This high-efficiency model yields an impressive rent of $4.94 per square foot, justifying the property’s valuation through proven rental demand for smaller, affordable living spaces.

• Immediate Financial Performance and High Returns: At an asking price of $3,150,000, the property offers a current CAP rate of 8.07%

and a 10.12% Cash-on-Cash return. This performance significantly exceeds the market average CAP rate of 7.11%, making it an

exceptional opportunity for investors seeking robust, immediate cash flow.

• Substantial Built-In Revenue Upside: There is significant potential for growth, with the pro forma CAP rate projected at 8.55% and a

Cash-on-Cash return of 11.72%. Financial projections show that monthly income can grow from the current $33,661 to a market rate

of $41,375, representing a nearly 23% revenue increase as legacy leases are marked to market.

• Strategic Location in Historic South Central Hub: Located at 440 E 27th Street, the property is nestled in a thriving rental hub near the

University of Southern California (USC) and major transit routes like the Expo Line. The neighborhood is experiencing active

revitalization and sits within a demographic area projected to have an average household income of $81,857 within a 3-mile radius by

2026.