Skip to main content
search
← Back to Property Listings

2115 S Gaffey St, San Pedro

Off-market opportunity! 7 units total on Gaffey just South of 21st st in the Vista Del Oro neighborhood of San Pedro. The 6 unit original 1929 apartment building, all 1 bedroom-1 bathrooms includes 2,808 sqft of living space, and the new studio ADU first rented out in July of 2024 is 338 sqft. The 5,851 sqft lot spans from Gaffey to a rear alley and there are 4 single car garages with alley access. The building is well priced on current income at 11.4X GRM, with ~20% upside in rents, to a market GRM of 9.4X. The current cap rate is 5.1% with upside to 6.7%. There are two duplexes up front, with two additional units above the rear garages and ADU, for a total of 3 separate buildings. The two larger 1 bed units above the garages have harbor views. The units are separately metered for gas and electricity. The property is located 1 mile from Cabrillo Beach, 1/2 mile from the Cabrillo way Marina and the $170-million West Harbor ongoing development of restaurants, shops, and brand new amphitheater. The building is also conveniently less than 2 miles from the 110 freeway offering timely access to all that the rest of Los Angeles has to offer. Per Costar 55% of the households within 5 miles are Renters, and the average household income within 5 miles is $108,000.

Property Details

  • Units: 7
  • Gross Rent Multiplier: 10.97
  • Cap Rate: 5.4%

Download Offering Memorandum

Contact Listing Agent

Price

$1,350,000

Annual Income

$121,236

Annual NOI

$71,861

Annual Expense

$43,925

Rental Cost Details

# OF UNITS# OF BEDROOMS# OF BATHSACTUAL RENTTOTAL RENTPRO FORMATOTAL PRO FORMA
111$1,650$1,650$1,750$1,750
111$1,404$1,404$1,750$1,750
111$1,650$1,650$1,750$1,750
111$1,492$1,492$1,750$1,750
111$1,650$1,650$1,750$1,750
111$792$792$1,750$1,750
101$1,495$1,495$1,750$1,750
TOTAL # OF UNITSTOTAL # OF BEDROOMSTOTAL # OF BATHSGRAND TOTAL RENTGRAND TOTAL PRO FORMA
767$10,133$12,250

Let’s Discuss This Property

Please fill out the form below and we’ll get back to you as soon as we can.

This field is for validation purposes and should be left unchanged.
Close Menu