Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    2506 Budlong Ave Los Angeles, CA 90007

    • Apartment buildings
    • 4,460 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 2506 Budlong Ave

    Year built
    1921
    Property size
    4,460 SF
    Property type
    Apartment buildings

    Description

    This exceptional 5-unit apartment building presents a compelling value-add opportunity in Los Angeles' vibrant Jefferson Park neighborhood. The property, situated at 2506 S Budlong Ave, boasts a desirable unit mix of two 1-bedroom/1-bathroom and three 2-bedroom/1-bathroom units, most exceeding 1,000 square feet. Currently operating at 60% occupancy, the property generates a strong initial NOI of $60,800, translating to a 5.30% cap rate and a 11.96 GRM. Significant upside potential exists, with a pro-forma NOI projected at $131,297, resulting in a pro-forma cap rate of 11.67% and a 6.75 GRM upon stabilization. Two units are renovated and ready for immediate occupancy, offering immediate rental income. The property features a total of 4,460 square feet on a 6,748 square foot lot, spread across two 2-story buildings. Recent capital improvements include a new roof (2024), updated sewer lines, and upgraded gas lines, minimizing future maintenance needs. The property's prime location near USC, BMO Stadium, and Exposition Park, combined with its walkability (Walk Score of 88) and proximity to major freeways (10, 405, and 110), ensures strong tenant demand. The asking price is $1,125,000, or $225,000 per unit, representing an attractive price per square foot of $252.24. This property is zoned LA R2 and has an APN of 5054-020-003. This is an ideal investment for those seeking immediate cash flow and substantial long-term appreciation. The building was constructed in 1921.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Los Angeles
    County
    Los Angeles
    State
    California
    Longitude
    -118.296
    Latitude
    34.0334

    Comparable in this City

    • Value Estimation by Request
      15,338 SF

      2637 Severance St

      APARTMENT HOUSE (5+ UNITS) • 15,338 SF
      2637 Severance St, Los Angeles, CA 90007-2560
      View Details
    • Value Estimation
      $745,000
      27,158 SF

      2719 Ellendale Pl

      APARTMENT HOUSE (5+ UNITS) • 27,158 SF
      2719 Ellendale Pl, Los Angeles, CA 90007
      View Details
    • Value Estimation
      $650,000
      22,387 SF

      2801 Ellendale Pl

      APARTMENT HOUSE (5+ UNITS) • 22,387 SF
      2801 Ellendale Pl, Los Angeles, CA 90007-4759
      View Details
    • Value Estimation by Request
      11,650 SF

      2716 Ellendale Pl

      APARTMENT HOUSE (5+ UNITS) • 11,650 SF
      2716 Ellendale Pl, Los Angeles, CA 90007-2660
      View Details
    • Value Estimation
      $685,000
      25,625 SF

      2620 Ellendale Pl

      APARTMENT HOUSE (5+ UNITS) • 25,625 SF
      2620 Ellendale Pl, Los Angeles, CA 90007-2258
      View Details
    • Value Estimation
      $690,000
      27,456 SF

      2633 Normandie Ave

      APARTMENT HOUSE (5+ UNITS) • 27,456 SF
      2633 Normandie Ave, Los Angeles, CA 90007-2174
      View Details

    Similar Nearby for Sale

    • $3,148,888
      4,931 SF

      USC Student Housing Apartment Complex

      Five-unit apartment complex near USC, fully leased to students.
      1259 W 36Th Pl, Los Angeles, CA 90007
      View Details
    • $3,295,000
      6,840 SF

      Renovated Student Housing Near USC

      Turnkey six-unit apartment community near USC, fully renovated in 2003.
      1239 W 30Th St, Los Angeles, CA 90007
      View Details
    • $2,995,000
      6,734 SF

      Updated Student Housing Near USC

      Nine-unit apartment building near USC, fully leased for 2025-2026.
      1250 W 37Th St, Los Angeles, CA 90007
      View Details
    • $3,100,000
      7,148 SF

      Apartments Near USC West Campus

      Nine-unit apartment building near USC with value-add potential.
      1159 W 36Th St, Los Angeles, CA 90007
      View Details
    • $3,495,000
      5,108 SF

      Student Housing Near USC

      Turnkey student housing near USC with strong income and development potential.
      1220 W 27Th St, Los Angeles, CA 90007
      View Details
    • $1,475,000

      Adams-Normandie Multifamily Investment Opportunity

      8-unit multifamily near USC & Downtown LA with upside potential.
      3005 S Normandie Ave, Los Angeles, CA 90007
      View Details

    Similar Nearby for Lease

    • $233 SF/Yr
      1 SF

      Koreatown Ghost Kitchen for Lease

      250 sq ft, High-Demand Location
      1842 Washington Blvd, Los Angeles, CA 90007
      View Details
    • $0.81 SF/Yr
      6,800 SF

      Industrial Facility Just East of USC

      Industrial Facility Just East of USC
      3720 S Grand Ave, Los Angeles, CA 90007
      View Details
    • $1.10 SF/Yr
      5,500 SF

      Light Manufacturing/Warehouse Facility

      Light Manufacturing/Warehouse Facility
      3101 S Hill St, Los Angeles, CA 90007
      View Details
    • $0.99 SF/Yr
      19,303 SF

      Manufacturing/Warehouse Near USC

      Manufacturing/Warehouse Near USC
      3660 S Hill St, Los Angeles, CA 90007
      View Details
    • Contact for pricing

      Leased Industrial Property in Los Angeles

      Industrial property in Los Angeles, currently 100% leased.
      1423-1441 E Adams Blvd, Los Angeles, CA 90007
      View Details
    • Contact for pricing
      23,052 SF

      Prime Retail Space Near USC

      Los Angeles storefront, multiple suites available.
      325 Adams Blvd, Los Angeles, CA 90007
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    2506 Budlong Ave
    Los Angeles, CA 90007
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.