Log In/Sign Up
Your email has been sent.
1020 Broad Ave 8 Unit Apartment Building $1,595,000 ($199,375/Unit) 4.52% Cap Rate Wilmington, CA 90744



INVESTMENT HIGHLIGHTS
- All 2 Bedroom (Above Average in size) units. Upgraded Roof, Electrical, SB 721 Compliant, Massive Upside in rents -Subject to LA City Rent Control
EXECUTIVE SUMMARY
Priced well below the cost of replacement, this unique 8 units Apartment Building with ALL 2 Bedroom units has amazing long term upside potential with current rents far below market (approximately 40% upside in rents). Although the asset is subject to LA City Rent Control, the positive side of owning this asset is exceptionally low turnover, low move out / maintenance expenses, ease of management, and downside protection - (when or if) standard market rents / vacancies pose a challenge to keep up with - these rents can only go up (most likely).
Upgrades & Attributes: The asset has an exceptional units mix with all 2 Bedrooms that are larger than the normal size for the area. All electrical panel have been replaced (2025), the SB721 Balcony Inspection has been completed (2025), New Roof (2020) and still under warranty, No Soft Story Requirements (Soft Story Construction is a common obstacle with many buildings in CA; however, not a variable with this asset as all parking is open - no tuck under parking). Large Laundry Room (4 machines) on MTM Lease with WASH. Separate utility meters for gas and electric and most of the building appears to be copper plumbed (Buyer to verify). 8 open parking spaces (1 for each unit).
Area: Gateway to Los Angeles: Wilmington is a neighborhood in Los Angeles, California with a population of 51,815. Wilmington is in Los Angeles County. Living in Wilmington offers residents a dense suburban feel and most residents rent their homes. In Wilmington there are a lot of coffee shops and parks. The public schools in Wilmington are considered above average.
Upgrades & Attributes: The asset has an exceptional units mix with all 2 Bedrooms that are larger than the normal size for the area. All electrical panel have been replaced (2025), the SB721 Balcony Inspection has been completed (2025), New Roof (2020) and still under warranty, No Soft Story Requirements (Soft Story Construction is a common obstacle with many buildings in CA; however, not a variable with this asset as all parking is open - no tuck under parking). Large Laundry Room (4 machines) on MTM Lease with WASH. Separate utility meters for gas and electric and most of the building appears to be copper plumbed (Buyer to verify). 8 open parking spaces (1 for each unit).
Area: Gateway to Los Angeles: Wilmington is a neighborhood in Los Angeles, California with a population of 51,815. Wilmington is in Los Angeles County. Living in Wilmington offers residents a dense suburban feel and most residents rent their homes. In Wilmington there are a lot of coffee shops and parks. The public schools in Wilmington are considered above average.
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$129,540
|
$19.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$1,000
|
$0.15
|
| Effective Gross Income |
$128,540
|
$19.84
|
| Taxes |
$20,256
|
$3.13
|
| Operating Expenses |
$34,652
|
$5.35
|
| Total Expenses |
$54,908
|
$8.47
|
| Net Operating Income |
$73,632
|
$11.36
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $129,540 |
| Annual Per SF | $19.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $1,000 |
| Annual Per SF | $0.15 |
| Effective Gross Income | |
|---|---|
| Annual | $128,540 |
| Annual Per SF | $19.84 |
| Taxes | |
|---|---|
| Annual | $20,256 |
| Annual Per SF | $3.13 |
| Operating Expenses | |
|---|---|
| Annual | $34,652 |
| Annual Per SF | $5.35 |
| Total Expenses | |
|---|---|
| Annual | $54,908 |
| Annual Per SF | $8.47 |
| Net Operating Income | |
|---|---|
| Annual | $73,632 |
| Annual Per SF | $11.36 |
PROPERTY FACTS
| Price | $1,595,000 | Apartment Style | Low-Rise |
| Price Per Unit | $199,375 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.19 AC |
| Cap Rate | 4.52% | Building Size | 6,480 SF |
| Gross Rent Multiplier | 12.31 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1958 |
| Property Subtype | Apartment | Parking Ratio | 1/1,000 SF |
| Zoning | RD3, Los Angeles | ||
| Price | $1,595,000 |
| Price Per Unit | $199,375 |
| Sale Type | Investment |
| Cap Rate | 4.52% |
| Gross Rent Multiplier | 12.31 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.19 AC |
| Building Size | 6,480 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1958 |
| Parking Ratio | 1/1,000 SF |
| Zoning | RD3, Los Angeles |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Refrigerator
- Range
- Tub/Shower
- Garden
SITE AMENITIES
- 24 Hour Access
- Courtyard
- Fenced Lot
- Laundry Facilities
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 8 | $1,506 | 810 |
1 1
Walk Score®
Very Walkable (85)
Bike Score®
Very Bikeable (86)
PROPERTY TAXES
| Parcel Number | 7423-009-009 | Total Assessment | $1,175,245 (2025) |
| Land Assessment | $683,285 (2025) | Annual Taxes | $20,256 ($3.13/SF) |
| Improvements Assessment | $491,960 (2025) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
7423-009-009
Land Assessment
$683,285 (2025)
Improvements Assessment
$491,960 (2025)
Total Assessment
$1,175,245 (2025)
Annual Taxes
$20,256 ($3.13/SF)
Tax Year
2026
1 of 14
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1020 Broad Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
