Active
$1,250,000
5 Units
8 Beds
6 Baths
4,133 Area(sq.ft.)
Lot: 6,720 Lot Size(sq.ft.)
| Type | # of Units | Bedroom | Bath | Furnished | Rent | Actual Rent | Projected Rent |
|---|---|---|---|---|---|---|---|
| Unit 1 | 1 | 3 | 2 | No | $ 2,495 | $ 2,495 | $ 2,795 |
| Unit 2 | 1 | 2 | 1 | No | $ 1,850 | $ 1,850 | $ 2,250 |
| Unit 3 | 1 | 1 | 1 | No | $ 1,825 | $ 1,825 | $ 1,850 |
| Unit 4 | 1 | 1 | 1 | No | $ 1,695 | $ 1,695 | $ 1,850 |
| Unit 5 | 1 | 1 | 1 | No | $ 1,370 | $ 1,370 | $ 1,850 |
| 5 | 8 | 6 | $ 9,235 | $ 9,235 | $ 10,595 |
| MLS #: | 25539072 |
| Days On Market: | 205 |
| Listing Date: | May 14, 2025 |
| County: | Los Angeles |
| Property Type: | Residential Income |
| Price per ft2: | $ 302 |
| Price per unit: | $ 250,000 |
| Year Built: | 1958 |
Property Details
Desirable Gardena Location - Approximately 3 Miles from SoFi Stadium & Intuit Dome (NBA Clippers Arena) | Unit Mix of (One) 3-Bedroom/2-Bathroom Unit, (One) 2-Bedroom/1-Bathroom Unit & (Three) 1-Bedroom/1-Bathroom Units | 5.49% Current Cap Rate & 11.28 Current GRM | 6.75% Pro-Forma Cap Rate & 9.83 Pro-Forma GRM | Spacious Front 3-Bedroom Owner's Unit | 4,133-SF Building on a 6,720-SF Corner Lot | Five Garage Parking Spaces | Private Patios | No Local Rent Control - Defaults to AB 1482*Interested in this Listing?
Miami Residence will connect you with an agent in a short time.
Income Details
| Gross Operating Income: | $ 107,495 |
| Total Annual Expense: | $ 38,901 |
| Net Operating Income: | $ 68,594 |
| Gross Annual Income: | $ 110,820 |
| Cap Rate: | 5.49% |
| Gross Rent Multiplier: | 11.28 |
| Actual Gross Rent: | $ 110,820 |
| Actual Rent Total: | $ 110,820 |
Structure
| Type of Units: | 3+2|2+1|1+1 |
| Buildings: | 1 |
| Levels: | Two |
Land & Parking
| Zoning: | GAR4 |
| Parking Garage: | Covered Parking, Garage |
Interior
| AC/Cooling: | Other |
| Equipment: | Other |
| Heating: | Other |
Exterior
Detailed Map
Schools
Find a great school for your child
Income
