Log In/Sign Up
Your email has been sent.
1001-1005 W G St 12 Unit Apartment Building $2,195,000 ($182,917/Unit) 5.08% Cap Rate Wilmington, CA 90744



Investment Highlights
- 12-unit value-add opportunity in Wilmington featuring a strong unit mix of (10) 2-bedroom and (2) 1-bedroom units.
- Well-maintained asset with recent capital improvements including a newer roof, fully updated electrical, and individually metered utilities.
- Professionally managed and well-positioned for a new owner to capitalize!
- Approximately 53% rental upside through interior renovations, organic turnover, rent increases, or potential cash-for-keys strategies!
- Walk Score of 86, offering tenants convenient access to nearby retail, dining, entertainment, and public transit!
Executive Summary
The Cohen Group is pleased to present our latest investment opportunity: 1001 & 1005 West G Street. Located in the heart of Wilmington, this twelve unit property offers an attractive unit mix of ten spacious two bedroom units and two well proportioned one bedroom units. As an investment, this is a genuine value add opportunity. The units are clean,functional, and currently rented at solid levels, yet they lack the contemporary finishes that drive premium rents in the area. This creates a compelling 53% rental upside for a new owner to capture through strategic improvements, organic unit turns, targeted rent increases, or even potential cash for keys agreements. The property has benefited from years of professional, detail-oriented management, with a strong emphasis on long term building health. Several major capital improvements have already been completed, significantly reducing near term maintenance exposure:
• The entire electrical infrastructure has been modernized from top to bottom, enhancing safety, improving reliability, and reducing future capital risk.
• Each unit is separately metered with individual water heaters, improving NOI and simplifying operations.
• Secure, Gated Parking Controlled access and improved lighting enhance tenant satisfaction and retention.
Beyond the physical asset, the economic fundamentals of the immediate area are exceptionally strong. Wilmington sits adjacent to the Port of Los Angeles and Port of Long Beach, which together form the largest container port complex in North America. This port system is not only a global logistics hub — it is also the largest employment engine in the region, supporting nearly 230,000 jobs locally and more than 3 million jobs nationwide. These ports handle over 16 million TEUs annually, underscoring their scale and long term economic relevance. This concentration of port-driven employment creates a stable, blue collar tenant base with consistent housing demand. The broader Los Angeles–Long Beach metro area also maintains a labor force of over 5 million workers, with more than 4.7 million employed as ofthe latest data. This deep and diverse employment pool further reinforces the reliability of rental demand in Wilmington. With a Walk Score of 86, the property offers excellent access to nearby retail,entertainment, and transit options — a strong complement to the steady employment base generated by the ports and surrounding industrial corridor. For investors seeking a building with clear, actionable upside, strong in place capital improvements, and proximity to one of the most economically resilient employment centers in the country, 1001 & 1005 West G Street is a standout opportunity! To discuss writing your offer or to request additional details, contact Josh Cohen today.
• The entire electrical infrastructure has been modernized from top to bottom, enhancing safety, improving reliability, and reducing future capital risk.
• Each unit is separately metered with individual water heaters, improving NOI and simplifying operations.
• Secure, Gated Parking Controlled access and improved lighting enhance tenant satisfaction and retention.
Beyond the physical asset, the economic fundamentals of the immediate area are exceptionally strong. Wilmington sits adjacent to the Port of Los Angeles and Port of Long Beach, which together form the largest container port complex in North America. This port system is not only a global logistics hub — it is also the largest employment engine in the region, supporting nearly 230,000 jobs locally and more than 3 million jobs nationwide. These ports handle over 16 million TEUs annually, underscoring their scale and long term economic relevance. This concentration of port-driven employment creates a stable, blue collar tenant base with consistent housing demand. The broader Los Angeles–Long Beach metro area also maintains a labor force of over 5 million workers, with more than 4.7 million employed as ofthe latest data. This deep and diverse employment pool further reinforces the reliability of rental demand in Wilmington. With a Walk Score of 86, the property offers excellent access to nearby retail,entertainment, and transit options — a strong complement to the steady employment base generated by the ports and surrounding industrial corridor. For investors seeking a building with clear, actionable upside, strong in place capital improvements, and proximity to one of the most economically resilient employment centers in the country, 1001 & 1005 West G Street is a standout opportunity! To discuss writing your offer or to request additional details, contact Josh Cohen today.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$208,030
|
$25.43
|
| Other Income |
$6,000
|
$0.73
|
| Vacancy Loss |
$5,201
|
$0.64
|
| Effective Gross Income |
$208,829
|
$25.52
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$97,342
|
$11.90
|
| Net Operating Income |
$111,487
|
$13.63
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $208,030 |
| Annual Per SF | $25.43 |
| Other Income | |
|---|---|
| Annual | $6,000 |
| Annual Per SF | $0.73 |
| Vacancy Loss | |
|---|---|
| Annual | $5,201 |
| Annual Per SF | $0.64 |
| Effective Gross Income | |
|---|---|
| Annual | $208,829 |
| Annual Per SF | $25.52 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $97,342 |
| Annual Per SF | $11.90 |
| Net Operating Income | |
|---|---|
| Annual | $111,487 |
| Annual Per SF | $13.63 |
Property Facts
| Price | $2,195,000 | Property Subtype | Apartment |
| Price Per Unit | $182,917 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.21 AC |
| Cap Rate | 5.08% | Building Size | 8,182 SF |
| Gross Rent Multiplier | 10.55 | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1958 |
| Zoning | LAR3 - Multiple Dwelling R2 Uses, Apartment Houses, Multiple Dwellings, Child Care (20 max) | ||
| Price | $2,195,000 |
| Price Per Unit | $182,917 |
| Sale Type | Investment |
| Cap Rate | 5.08% |
| Gross Rent Multiplier | 10.55 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 8,182 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1958 |
| Zoning | LAR3 - Multiple Dwelling R2 Uses, Apartment Houses, Multiple Dwellings, Child Care (20 max) |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 10 | - | - |
| 1+1 | 2 | - | - |
1 1
Walk Score®
Very Walkable (86)
Bike Score®
Very Bikeable (83)
Property Taxes
| Parcel Number | 7416-012-017 | Improvements Assessment | $90,923 |
| Land Assessment | $20,315 | Total Assessment | $111,238 |
Property Taxes
Parcel Number
7416-012-017
Land Assessment
$20,315
Improvements Assessment
$90,923
Total Assessment
$111,238
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1001-1005 W G St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
