Share This Listing

Message

945 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

Investment Highlights

  • Distributions are intended to prioritize an 8% preferred return
  • Targeted 5 Year Hold
  • Targeted 1.9-2.2 Equity Multiple
  • Targeted 15-18% IRR

Executive Summary

Thank you for taking the time to review the Cocoon 20 property a CocoonLivingModules.com Community.
We appreciate your interest in this investment opportunity.
Investment Highlights (Pre-Tax Projections | 5-Year Hold):
Preferred Return: 8% annually
Target IRR: 15 – 18% annualized
Equity Multiple: 1.9x – 2.2x
Target DSCR: 1.63
Estimated After-Tax Impact (Illustrative):
Potential 200–400+ basis point improvement in IRR, depending on investor tax profile
Distributions may be partially or fully tax-sheltered in early years
Tax savings may enhance overall equity returns through deferral and timing benefits
IMPORTANT UPDATE - Tax Advantage:
A cost segregation study is being performed to enhance after-tax returns. In addition to cash flow, this investment is designed to deliver meaningful tax efficiency through accelerated depreciation, with projected first-year losses of approximately $30,000-$40,000 per $100,000 invested, which may offset passive income and reduce taxable distributions.
To learn more, please call or click the link below to access the deal room, where you can review detailed information, including financial projections and property materials:
Please note that this offering is available to accredited investors only. Within the deal room, you will find additional information outlining accredited investor qualifications.
If, after reviewing the materials, you are interested in moving forward, we would be happy to provide the full offering package, including the Operating Agreement, Private Placement Memorandum (PPM), and Subscription Agreement.
Please feel free to reach out with any questions—we would be glad to connect.

Attachments

Cocoon 20 AIQ

Data Room Click Here to Access

Property Facts

Price $2,779,000
Price Per Unit $132,333
Sale Type Investment
No. Units 21
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class B
Lot Size 0.35 AC
Building Size 14,409 SF
No. Stories 3
Year Built 2024
Parking Ratio 1.46/1,000 SF
Zoning GA - restricted Density Multiple Dwelling

Amenities

Unit Amenities

  • Air Conditioning
  • Microwave
  • Heating
  • Refrigerator
  • Tub/Shower

Site Amenities

  • Controlled Access
  • Fenced Lot
  • Property Manager on Site
  • Gated
  • Grill
  • Pet Play Area
  • Bicycle Storage
  • Car Charging Station
  • Community-Wide WiFi
  • Elevator
  • Pet Washing Station

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 21 - 385 - 547
Fairly walkable
50/100
Exceptionally drivable
100/100
Some public transit
40/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
6102-018-017
Land Assessment
$434,075
Improvements Assessment
$0
Total Assessment
$434,075
  • Listing ID: 39812000

  • Date on Market: 3/17/2026

  • Last Updated:

  • Address: 13919 S Normandie Ave, Gardena, CA 90249

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") }}