3827 Tilden ave, Culver City, CA 90232
Active
$3,950,000
6%
10 Units
16 Beds
10 Baths
9,340 Area(sq.ft.)
Lot: 10,927 Lot Size(sq.ft.)
| Type | # of Units | Bedroom | Bath | Furnished | Rent | Actual Rent | Projected Rent |
|---|---|---|---|---|---|---|---|
| Unit 1 | 1 | 2 | 1 | No | $ 2,625 | $ 2,625 | $ 3,150 |
| Unit 10 | 1 | 2 | 1 | No | $ 2,265 | $ 2,265 | $ 3,150 |
| Unit 2 | 1 | 1 | 1 | No | $ 2,325 | $ 2,325 | $ 2,425 |
| Unit 3 | 1 | 1 | 1 | No | $ 2,175 | $ 2,175 | $ 2,425 |
| Unit 4 | 1 | 2 | 1 | No | $ 2,655 | $ 2,655 | $ 3,150 |
| Unit 5 | 1 | 2 | 1 | No | $ 2,500 | $ 2,500 | $ 3,150 |
| Unit 6 | 1 | 3 | 1 | No | $ 2,965 | $ 2,965 | $ 3,750 |
| Unit 7 | 1 | 1 | 1 | No | $ 2,025 | $ 2,025 | $ 2,425 |
| Unit 8 | 1 | 1 | 1 | No | $ 1,950 | $ 1,950 | $ 2,425 |
| Unit 9 | 1 | 2 | 1 | No | $ 2,300 | $ 2,300 | $ 3,150 |
| 10 | 17 | 10 | $ 23,785 | $ 23,785 | $ 29,200 |
| MLS #: | 25514563 |
| Days On Market: | 261 |
| Listing Date: | March 20, 2025 |
| County: | Los Angeles |
| Property Type: | Residential Income |
| Price per ft2: | $ 423 |
| Price per unit: | $ 395,000 |
| Year Built: | 1957 |
Property Details
Price Reduced! Luca is proud to present this 10-Unit apartment located in the heart of Culver City. Just footsteps away from downtown, Tilden presents an opportunity to purchase a trophy Asset in a trophy location. Culver City is an epicenter of tech and media, housing Amazon Studios, AppleTV, MAX, Sony Studios, and NFL Networks. Culver City offers a vibrant night life, notable restaurant scene, trendy coffee shops, and an abundance of amenities such as Equinox catering to a young demographic of strong income earners. 3827 Tilden is priced attractively at just $423 per square foot and at a 4.95% cap rate and 13.61 GRM. While the in-place metrics are attractive, an investor can expect strong rental upside being that Culver City is home to one of the most robust and aggressively priced rental markets in Los Angeles County. This class A location provides for a high upper threshold for market rents. Culver City will garner the attention of an investor looking for both long-term appreciation and strong cash-flow. This is an opportunity to buy into one of Los Angeles' most compelling sub-markets at a great value while having the ability to aggressively re-position an asset for higher yield.Interested in this Listing?
Miami Residence will connect you with an agent in a short time.
Income Details
| Gross Operating Income: | $ 290,220 |
| Total Annual Expense: | $ 94,712 |
| Net Operating Income: | $ 193,696 |
| Gross Annual Income: | $ 290,220 |
| Cap Rate: | 4.95% |
| Gross Rent Multiplier: | 13.61 |
| Actual Gross Rent: | $ 288,420 |
| Actual Gross Income: | $ 290,220 |
| Actual Rent Total: | $ 288,420 |
Structure
| Type of Units: | 3+1,2+1,1+1 |
| Buildings: | 1 |
| Levels: | Two |
Land & Parking
| Zoning: | CCR4* |
| Parking Garage: | Carport |
| Covered Parking: | 15 |
| Total Parking: | 15 |
Interior
| AC/Cooling: | Other |
| Equipment: | Washer, Dryer |
| Heating: | Other |
| Laundry: | Room, Laundry Area |
Exterior
Detailed Map
Schools
Find a great school for your child
Income
