$1,199,770

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. 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.