fbpx Skip to main content
search
← Back to Property Listings
Sold

2919 141st Pl, Gardena

  • Rare 5-unit building in great rental area of Gardena
  • Significant recent upgrades including roof, exterior refresh, landscaping, water heater, and enclosed garages
  • 3 out of 5 units recently updated
  • Strong actual income at 14.43 GRM with a 18.6% upside to a 12.17 GRM on market rents
  • Excellent unit mix with one 2 bed/2 bath, one 2 bed/1 bath, and three 1 bed/1 bath units
  • Laundry room available for extra income (not yet in use)
  • Well located property close to El Camino College, SpaceX, and beach communities
  • Well-maintained, professionally managed property

Property Details

  • Units: 5
  • Gross Rent Multiplier: 14.43
  • Cap Rate: 4.0%
Contact Listing Agent

Price

$1,325,000

Annual Income

$91,800

Annual NOI

$53,246

Annual Expense

$35,800

Rental Cost Details

# OF UNITS# OF BEDROOMS# OF BATHSACTUAL RENTTOTAL RENTPRO FORMATOTAL PRO FORMA
122$1,925$1,925$2,150$2,150
111$1,290$1,290$1,525$1,525
111$1,370$1,370$1,625$1,625
111$1,275$1,275$1,625$1,625
121$1,790$1,790$2,050$2,050
TOTAL # OF UNITSTOTAL # OF BEDROOMSTOTAL # OF BATHSGRAND TOTAL RENTGRAND TOTAL PRO FORMA
576$7,650$8,975

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.

Leave a Reply

Close Menu