Log In/Sign Up
Your email has been sent.
12539 York Ave 5 Unit Apartment Building $1,800,000 ($360,000/Unit) 6.52% Cap Rate Hawthorne, CA 90250



INVESTMENT HIGHLIGHTS
- Highly Desirable Hawthorne Location - West of Prairie Avenue & South of 120th Street | 6.52% Current Cap Rate & 11.24 Current GRM
- All Units are Renovated – 2-Bedroom Units were Recently Renovated and 3-Bedroom Unit was Renovated in 2018
- Main Sewer Line Replaced in 2014 | Copper Plumbing, On-Site Laundry Facility & Total of 10 Parking Spaces (Tandem)
- Outstanding Unit Mix of (One) 3-Bedroom/2-Bathroom + Den Owner’s Unit & (Four) 2-Bedroom/1-Bathroom Units | 7.07% Pro-Forma Cap & 10.56 Pro-Forma GRM
- Spacious 3-Bedroom Includes with a Fireplace, HVAC & Washer/Dryer Hook-Ups | Recently Painted Building with Tremendous Curb Appeal & New Landscaping
- Approximately 1 Mile from SpaceX & Tesla Design Center and 2.5 Miles from SoFi Stadium & Intuit Dome | No Local Rent Control – Defaults to AB 1482
EXECUTIVE SUMMARY
ASSET
5-unit apartment located in Hawthorne, west of Prairie Avenue and south of 120th Street. No local rent control – defaults to AB 1482.
The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom + den owner’s units and (4) 2-bedroom/1-bathroom units. The 2-bedroom units were all recently renovated and the front 3-bedroom unit was renovated in 2018. The spacious 3-bedroom unit includes a fireplace, HVAC and washer/dryer hook-ups.
Situated on a 6,561-SF lot, the property has been newly painted and features copper plumbing, new landscaping, 10 tandem parking spaces and an on-site laundry facility which is able to generate additional income. Furthermore, the main sewer line was replaced approximately 11 years ago.
LOCATION
The property is located west of Prairie Avenue and is approximately 1 mile to SpaceX and Tesla Design Center and 2.5 miles to SoFi Stadium and Intuit Dome. Also in short distances are many neighboring employment centers such as Northrup Grumman, Raytheon, Los Angeles Times, SpaceX, Tesla Design Center, Hollywood Park Tomorrow, Boeing, and the LAX Airport.
FINANCIALS
This 5,211-SF apartment presents strong in-place rents with a current cap rate of 6.52% and current GRM of 11.24.
*Title records show the building size as 3,912-square feet however vendor enhanced measurements estimate the building size as 5,211-square feet. Buyer to verify and investigate independently.
5-unit apartment located in Hawthorne, west of Prairie Avenue and south of 120th Street. No local rent control – defaults to AB 1482.
The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom + den owner’s units and (4) 2-bedroom/1-bathroom units. The 2-bedroom units were all recently renovated and the front 3-bedroom unit was renovated in 2018. The spacious 3-bedroom unit includes a fireplace, HVAC and washer/dryer hook-ups.
Situated on a 6,561-SF lot, the property has been newly painted and features copper plumbing, new landscaping, 10 tandem parking spaces and an on-site laundry facility which is able to generate additional income. Furthermore, the main sewer line was replaced approximately 11 years ago.
LOCATION
The property is located west of Prairie Avenue and is approximately 1 mile to SpaceX and Tesla Design Center and 2.5 miles to SoFi Stadium and Intuit Dome. Also in short distances are many neighboring employment centers such as Northrup Grumman, Raytheon, Los Angeles Times, SpaceX, Tesla Design Center, Hollywood Park Tomorrow, Boeing, and the LAX Airport.
FINANCIALS
This 5,211-SF apartment presents strong in-place rents with a current cap rate of 6.52% and current GRM of 11.24.
*Title records show the building size as 3,912-square feet however vendor enhanced measurements estimate the building size as 5,211-square feet. Buyer to verify and investigate independently.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$160,169
|
$40.94
|
| Other Income |
$900
|
$0.23
|
| Vacancy Loss |
$4,832
|
$1.24
|
| Effective Gross Income |
$156,237
|
$39.94
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$38,905
|
$9.95
|
| Net Operating Income |
$117,332
|
$29.99
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $160,169 |
| Annual Per SF | $40.94 |
| Other Income | |
|---|---|
| Annual | $900 |
| Annual Per SF | $0.23 |
| Vacancy Loss | |
|---|---|
| Annual | $4,832 |
| Annual Per SF | $1.24 |
| Effective Gross Income | |
|---|---|
| Annual | $156,237 |
| Annual Per SF | $39.94 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $38,905 |
| Annual Per SF | $9.95 |
| Net Operating Income | |
|---|---|
| Annual | $117,332 |
| Annual Per SF | $29.99 |
PROPERTY FACTS
| Price | $1,800,000 | Apartment Style | Low-Rise |
| Price Per Unit | $360,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 6.52% | Building Size | 5,211 SF |
| Gross Rent Multiplier | 11.24 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1962 |
| Property Subtype | Apartment | Parking Ratio | 1.92/1,000 SF |
| Zoning | HAR3YY | ||
| Price | $1,800,000 |
| Price Per Unit | $360,000 |
| Sale Type | Investment |
| Cap Rate | 6.52% |
| Gross Rent Multiplier | 11.24 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 5,211 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1962 |
| Parking Ratio | 1.92/1,000 SF |
| Zoning | HAR3YY |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Fireplace
- Washer/Dryer Hookup
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 1 | $3,439 | - |
| 2+1 | 4 | $2,477 | - |
1 1
Walk Score®
Very Walkable (82)
PROPERTY TAXES
| Parcel Number | 4046-023-013 | Improvements Assessment | $520,200 (2025) |
| Land Assessment | $1,040,400 (2025) | Total Assessment | $1,560,600 (2025) |
PROPERTY TAXES
Parcel Number
4046-023-013
Land Assessment
$1,040,400 (2025)
Improvements Assessment
$520,200 (2025)
Total Assessment
$1,560,600 (2025)
1 of 15
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
12539 York 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.
