Share This Listing

Message

964 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

1020 Broad Ave 8 Unit Apartment Building $1,595,000 ($199,375/Unit) 4.52% Cap Rate Wilmington, CA 90744

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

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
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
Walk Score®
Very Walkable (85)
Bike Score®
Very Bikeable (86)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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
  • Listing ID: 38971491

  • Date on Market: 1/5/2026

  • Last Updated:

  • Address: 1020 Broad Ave, Wilmington, CA 90744

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}