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

3217 W 139th St, Hawthorne

  • Perfect starter two-on-a-lot in Hawthorne close to El Camino College, Hawthorne Airport, SpaceX, and Sofi Stadium
  • 32% upside to income on in-place rents
  • Separate free standing 2-car garage with plumbing and electrical that could be easily converted to an ADU
  • GRM on market rents of 13.7X, 10.7X after ADU conversion
  • Rear unit recently remodeled
  • Dense rental market with low vacancy

Property Details

  • Units: 2
  • Gross Rent Multiplier: 18.15
  • Cap Rate: 2.8%

Download Offering Memorandum

Contact Listing Agent

Price

$895,000

Annual Income

$49,320

Annual NOI

$25,094

Annual Expense

$21,760

Rental Cost Details

# OF UNITS# OF BEDROOMS# OF BATHSACTUAL RENTTOTAL RENTPRO FORMATOTAL PRO FORMA
142$2,715$2,715$3,700$3,700
111$1,395$1,395$1,550$1,550
TOTAL # OF UNITSTOTAL # OF BEDROOMSTOTAL # OF BATHSGRAND TOTAL RENTGRAND TOTAL PRO FORMA
253$4,110$5,250

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.

Leave a Reply

Close Menu