Share This Listing

Message

935 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 brokers for more information about this property

Roselle Courtyard 13304-13308 Roselle Ave 12 Unit Apartment Building $2,700,000 ($225,000/Unit) 5.06% Cap Rate Hawthorne, CA 90250

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • LISTING BROKER IS ALSO SERVING AS COURT-APPOINTED REFEREE. SALE IS SUBJECT TO COURT CONFIRMATION AND POSSIBLE OVERBID. CONTACT BROKER FOR DETAILS.
  • The property is subject only to AB 1482 statewide rent control and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO).
  • Combined lot size of 11,550 square feet with 22 total parking spaces and two on-site laundry rooms.
  • Built in 1986, twelve one-bedroom, one-bathroom units across two adjacent six-unit buildings totaling approximately 6,861 square feet.
  • Consistent occupancy and further rental upside through interior upgrades and rent adjustments.
  • Oversized double lot offers potential for additional income through accessory dwelling unit (ADU) conversions.

EXECUTIVE SUMMARY

The CREM Group is pleased to exclusively present 13304–13308 Roselle Avenue, a 12-unit apartment complex located in Hawthorne, CA. The property consists of two adjacent six-unit buildings situated on separate parcels totaling 11,550 square feet of land with a combined building area of approximately 6,861 square feet. The unit mix is composed entirely of one-bedroom, one-bathroom units. Both buildings are individually metered for gas and electricity, and the property provides 22 total parking spaces, along with two on-site laundry rooms.
Built in 1986, the property is subject only to the statewide rent control provisions of AB 1482 and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO). The buildings benefit from consistent occupancy and additional rental upside through continued renovation and rent adjustments. Given the oversized double lot and ample parking, there is also potential for the addition of accessory dwelling units (ADUs) to enhance long-term income and property value.
Listing broker is also serving as the court-appointed referee for the sale of the property. The sale is subject to court confirmation and may be subject to overbid. Broker makes no representations or warranties regarding the condition, history, or compliance status of the property and shall not be responsible for inspections, repairs, reports, or retrofit requirements prior to closing. Prospective buyers are advised to conduct their own independent investigations and due diligence to satisfy themselves as to all aspects of the property.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $235,752 $34.36
Other Income $2,442 $0.36
Vacancy Loss $7,146 $1.04
Effective Gross Income $231,048 $33.68
Taxes - -
Operating Expenses - -
Total Expenses $94,382 $13.76
Net Operating Income $136,666 $19.92

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $235,752
Annual Per SF $34.36
Other Income
Annual $2,442
Annual Per SF $0.36
Vacancy Loss
Annual $7,146
Annual Per SF $1.04
Effective Gross Income
Annual $231,048
Annual Per SF $33.68
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $94,382
Annual Per SF $13.76
Net Operating Income
Annual $136,666
Annual Per SF $19.92

PROPERTY FACTS

Price $2,700,000
Price Per Unit $225,000
Sale Type Investment
Cap Rate 5.06%
Gross Rent Multiplier 11.45
No. Units 12
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.27 AC
Building Size 6,861 SF
Average Occupancy 92%
No. Stories 2
Year Built 1986
Parking Ratio 3.21/1,000 SF
Zoning HAR3

AMENITIES

SITE AMENITIES

  • Laundry Facilities
  • Gated

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 12 - 571
Walk Score®
Very Walkable (77)
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 Numbers
Multiple
  • 4050-027-049
  • 4050-027-050
Land Assessment
$632,675 (2025)
Improvements Assessment
$561,588 (2025)
Total Assessment
$1,194,263 (2025)
  • Listing ID: 38818304

  • Date on Market: 12/18/2025

  • Last Updated:

  • Address: 13304-13308 Roselle Ave, Hawthorne, CA 90250

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") }}