Active
1414 W 225th St, Torrance P.O.
- All Units: 3-Bed 2-Bath, ~1,000 square feet each
- Two separate buildings on one parcel
- 11,980 Building Sqft on a 14,985 Sqft lot
- 12 Carport parking spaces & onsite laundry
- 6.1% Cap Rate and 9.6 GRM based on current rent, approx. 59% below market rent
- 11.5% Cap Rate and 6.0 GRM based on market rent
- New Roof (2021) and multiple units recently renovated
- Located in the Harbor Gateway Neighborhood of Torrance (subject to LA RSO)
Some images have been digitally altered with AI.
Property Details
- Units: 12
- Gross Rent Multiplier: 9.64
- Cap Rate: 6.1
Download Offering Memorandum
Contact Listing AgentPrice
$3,150,000
Annual Income
$323,621
Annual NOI
$190,586
Annual Expense
$126,326
Rental Cost Details
| # OF UNITS | # OF BEDROOMS | # OF BATHS | ACTUAL RENT | TOTAL RENT | PRO FORMA | TOTAL PRO FORMA |
| 12 | 3 | 2 | $2,247 | $26,964 | $3,600 | $43,200 |
| TOTAL # OF UNITS | TOTAL # OF BEDROOMS | TOTAL # OF BATHS | GRAND TOTAL RENT | GRAND TOTAL PRO FORMA | ||
| 12 | 3 | 2 | $26,964 | $43,200 |
Let’s Discuss This Property
Please fill out the form below and we’ll get back to you as soon as we can.
