$3,995,000
-$255,0005027 Clara Street, Cudahy CA 90201
Multi-Family (16 Units)
Property type
59 days
On market
$306
Price per sqft
0 cars
Garage
1964
Year built
20,146 sqft
Lot size
Open Houses
Overview
PRICED TO SELL! Now offered at a 7.38% CAP Rate, 9.4 GRM!!! Exceptional investment opportunity in the city of Cudahy featuring 13 units plus 3 brand-new ADUs (16 units total), with certificates of occupancy recently issued, delivering excellent day-one cash flow with the heavy lifting already completed. From an investment standpoint, the numbers are compelling; offering a...
Listing provided by: Kristopher German DRE #01800021 626-427-0786, RE/MAX 2000 REALTY
Listing updated: May 26, 2026 at 03:38pm.
Last checked: Jun 5, 2026 at 09:31pm
Source: CRMLS #CV26074272
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 3 | 2 | — | $11,393 | $11,393 | $12,800 | Unfurnished |
| 9 | 2 | 1 | — | $18,369 | $18,369 | $20,655 | Unfurnished |
| 1 | 2 | 1 | — | $2,000 | $2,000 | $2,295 | Unfurnished |
| 1 | 1 | 1 | — | $1,750 | $1,750 | $1,995 | Unfurnished |
| 1 | 0 | 1 | — | $1,800 | $1,800 | $1,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 16
Separate Electric Meters: 16
Separate Gas Meters: 0
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 16
Total Actual Rent: $35,312
Tenant Pays: Electricity
Financial Snapshot
Gross Rent Multiplier
9.4x
List Price / Annual Gross Rent
Cap Rate
7.38%
NOI / List Price
Gross Scheduled Income: $423,744
Vacancy Allowance: $12,712
Operating Expense: $116,138
Net Operating Income: $294,893
Annual Operating Expenses
Electric: $2,832
Fuel: $0
Insurance: $11,000
Maintenance: $12,000
New Taxes: $46,947
Professional Management: $2,560
Trash: $4,200
Water / Sewer: $7,130
Interior
Cooling: Wall Window Units
Fireplace: None
Laundry: None
Accessibility: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Flat
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Fencing: Block
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Available, Natural Gas Available, Sewer Available, Water Available
View: None
Road Frontage Type: City Street
Garage and Parking
Parking: Assigned, Carport, One Space
Garage Spaces: 0
Uncovered Spaces: 8
Carport Spaces: 15
Parking Total: 23
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6226019017
Additional Parcels: No
Tax Lot: 6226
Zoning: CUR3*
Tax Block: 019
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 5027 Clara Street, Cudahy, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,196,000
Total Interest
$4,076,322
Total Payment
$7,272,322
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$24,512
per month
Property History for 5027 Clara Street
Cudahy Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 5027 Clara Street