Log In/Sign Up
Your email has been sent.
Regent 13801 Yukon Ave 34 Unit Apartment Building $9,250,000 ($272,059/Unit) 5.64% Cap Rate Hawthorne, CA 90250



Investment Highlights
- No local rent control: 1985 construction in a city with no local rent stabilization ordinance!
- 62 secured spaces in a dedicated ground-level parking garage — an outstanding parking ratio and a clear advantage over surrounding rental stock!
- Minutes from SpaceX’s Hawthorne campus, LAX, and SoFi Stadium, with the beach just 3–4 miles away — anchored by a young, workforce-driven renter pool.
- (2) 3-Beds, (18) 2-Beds, (12) 1-Beds, and (2) Studio* units featuring generously sized ?oor plans and private patios or balconies. *One non-conforming
- Individually metered for gas and electric with tenants paying their own utilities, fully sprinklered throughout, and a large onsite laundry facility.
Executive Summary
The Cohen Group is pleased to present The Regent, a 34-unit apartment community situated on a large 31,623-square-foot lot in Hawthorne, CA. Built in 1985, the property encompasses 28,510 rentable square feet across a distinctive three-story structure, instantly recognizable by its bold white-stucco Mediterranean façade, signature arched windows, and private balconies. The well-diversified unit mix — 18 two-bedroom/one-bath, 12 one-bedroom/one-bath, two three-bedroom/one-bath, and two studio units — features generously sized floor plans that span a broad range of tenant profiles, anchoring durable occupancy across the building. All units include dishwashers, garbage disposals, gas stoves, gas wall heaters, individual water heaters, and private patios or balconies. The property is individually metered for both gas and electric, with tenants responsible for their own utilities, and a building-wide telecom/intercom system supports tenant safety and convenience. The entire ground level functions as a dedicated structured parking garage providing 62 secured spaces — an exceptional ratio for a 34-unit building and a clear advantage over surrounding rental stock. The building is fully sprinklered throughout, with fire suppression in every unit and common area, and on-site amenities include a large laundry facility. (The property currently operates as 34 units, with one non-conforming studio.)At its 1985 vintage, The Regent is newer than the majority of surrounding rental stock and, notably, sits in a city with no local rent stabilization ordinance —Hawthorne relies solely on California's statewide AB 1482 framework, with no additional municipal rent caps or registry requirements layered on top. The Regent is positioned minutes from SpaceX's major Hawthorne campus, LAX,and SoFi Stadium, with direct freeway access connecting tenants throughout greater Los Angeles and the beach just 3–4 miles away in Manhattan Beach. This combination of aerospace, aviation, logistics, and hospitality employment underpins one of the South Bay's most resilient rental demand bases, supporting a consistently strong rental market marked by tight vacancy and steady rent growth. Hawthorne's median age of 33.9 — notably younger than both LA County and California overall — reflects a workforce-driven renter pool well suited to this property's unit mix. The surrounding submarket is also seeing renewed investment: Millennium Hawthorne, a 230-unit apartment community with ground-floor retail, is rising directly adjacent to the SpaceX campus, alongside recent hotel and townhome approvals nearby - signaling continued confidence in the area's long-term trajectory. Exceptional assets like The Regent seldom come to market in Hawthorne. This is a property that combines quality construction, a commanding architectural presence, oversized floor plans, abundant secured parking, and a tenant base supported by some of the South Bay's most stable employment drivers. It delivers consistent, dependable cash flow today while offering clear, achievable upside through interior enhancements and the city's ongoing rent growth. As Hawthorne continues to strengthen its economic profile and attract new investment, The Regent stands out as a durable, high-performing building with long-term momentum — a compelling opportunity for investors seeking both stability and meaningful future value creation.
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$854,401
|
$29.97
|
| Other Income |
$15,804
|
$0.55
|
| Vacancy Loss |
$25,632
|
$0.90
|
| Effective Gross Income |
$844,573
|
$29.62
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$322,500
|
$11.31
|
| Net Operating Income |
$522,073
|
$18.31
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $854,401 |
| Annual Per SF | $29.97 |
| Other Income | |
|---|---|
| Annual | $15,804 |
| Annual Per SF | $0.55 |
| Vacancy Loss | |
|---|---|
| Annual | $25,632 |
| Annual Per SF | $0.90 |
| Effective Gross Income | |
|---|---|
| Annual | $844,573 |
| Annual Per SF | $29.62 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $322,500 |
| Annual Per SF | $11.31 |
| Net Operating Income | |
|---|---|
| Annual | $522,073 |
| Annual Per SF | $18.31 |
Property Facts
| Price | $9,250,000 | Apartment Style | Low-Rise |
| Price Per Unit | $272,059 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.73 AC |
| Cap Rate | 5.64% | Building Size | 28,510 SF |
| Gross Rent Multiplier | 10.83 | No. Stories | 2 |
| No. Units | 34 | Year Built | 1985 |
| Property Type | Multifamily | Parking Ratio | 2.17/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | HAR3YY | ||
| Price | $9,250,000 |
| Price Per Unit | $272,059 |
| Sale Type | Investment |
| Cap Rate | 5.64% |
| Gross Rent Multiplier | 10.83 |
| No. Units | 34 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.73 AC |
| Building Size | 28,510 SF |
| No. Stories | 2 |
| Year Built | 1985 |
| Parking Ratio | 2.17/1,000 SF |
| Zoning | HAR3YY |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+1 | 2 | - | - |
| 2+1 | 18 | - | - |
| 1+1 | 12 | - | - |
| Studios | 2 | - | - |
1 1
Moderately walkable
60/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 4051-015-028 | Improvements Assessment | $5,802,927 (2025) |
| Land Assessment | $1,624,818 (2025) | Total Assessment | $7,427,745 (2025) |
Property Taxes
Parcel Number
4051-015-028
Land Assessment
$1,624,818 (2025)
Improvements Assessment
$5,802,927 (2025)
Total Assessment
$7,427,745 (2025)
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Regent | 13801 Yukon Ave
