Prime income producing opportunity with approved ADU + Junior ADU , High cash flow potential. Exceptional investment opportunity in Los Angeles featuring a fully remodeled 3-Bedroom, 2- Bath, main residence , plus a fully Approved RTI development package for a new construction ADU and a 400 sq ft Junior ADU.… Read More The existing front home has been completely renovated, including a brand new kitchen, two fully remodeled Bathrooms, updated plumbing and electrical, paid Solar system, and fresh interior and exterior paint, making it immediately rent-ready with strong market appeal.
Projected rental income potential
Front Main Residence (3BD/2BA)
. $4850 /month
. $58200 annually
Future 400 sq ft junior ADU
. $2500-$3000 /Month
. $30,000-$36,000 annually
New construction rear ADU (1,199 sq ft,3BD/2 BA)
. $5,000-$6,000/month
. $60,000-$72,000 annually
Total projected Gross Annual Income (All units completed)
. Low Estimate:
$58,200+$30,000+$60,000=$148,200 per year
. High estimate:
$58,200+ $36,000+ $72,000= $166,200 per year
This represent a potential $12,350-$13,850 per month gross rental income once fully developed.
Developments highlights
. Fully approved 1199 sq ft, 3BD/2BA detached ADU
. Approved 400 sq ft Junior ADU (JADU)
. Rear alleu access providing private entry to the new ADU
. Two dedicated parking spaces for ADU
. EV-designated 240 V car charger outlets
. Approved landscaping and parking design plans
. All permits and RTI approvals secured through the city of Los Angeles
The Rear alley access enhances privacy and rental desirability , creating through separation between units-a major advantage when maximizing rental value and tenant independence.
This is a rare opportunity for investors seeking :
Strong immediate rental income
significant upside through shovel-ready ADU development
Multi-stream income strategy
Positioning in one of the strongest rental markets in Southern California
Turnkey condition in front with approved expansion in the rear minimizing entitlement risk, shortening timelines , and accelerating return on investment. Read Less
Property listed by Gold Star Realty, Rozita Daniali 818-613-3626
Built in 1957, Living area: 1170.0, Living area units: SquareFeet, 1 storey, Levels: One, Entry level: 1, Entry location: street, Construction Materials: Block
Based on information from California Regional Multiple Listing Service, Inc. as of and/or other sources. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.
Confirm your time
Fill in your details and we will contact you to confirm a time.