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 AgentPrice
$1,350,000
Annual Income
$121,236
Annual NOI
$71,861
Annual Expense
$43,925
Rental Cost Details
| # OF UNITS | # OF BEDROOMS | # OF BATHS | ACTUAL RENT | TOTAL RENT | PRO FORMA | TOTAL PRO FORMA |
| 1 | 1 | 1 | $1,650 | $1,650 | $1,750 | $1,750 |
| 1 | 1 | 1 | $1,404 | $1,404 | $1,750 | $1,750 |
| 1 | 1 | 1 | $1,650 | $1,650 | $1,750 | $1,750 |
| 1 | 1 | 1 | $1,492 | $1,492 | $1,750 | $1,750 |
| 1 | 1 | 1 | $1,650 | $1,650 | $1,750 | $1,750 |
| 1 | 1 | 1 | $792 | $792 | $1,750 | $1,750 |
| 1 | 0 | 1 | $1,495 | $1,495 | $1,750 | $1,750 |
| TOTAL # OF UNITS | TOTAL # OF BEDROOMS | TOTAL # OF BATHS | GRAND TOTAL RENT | GRAND TOTAL PRO FORMA | ||
| 7 | 6 | 7 | $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.





