Log In/Sign Up
Your email has been sent.
Cocoon 20 13919 S Normandie Ave 21 Unit Apartment Building $2,779,000 ($132,333/Unit) Gardena, CA 90249



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.
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.
Data Room Click Here to Access
Property Facts
| Price | $2,779,000 | Building Class | B |
| Price Per Unit | $132,333 | Lot Size | 0.35 AC |
| Sale Type | Investment | Building Size | 14,409 SF |
| No. Units | 21 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2024 |
| Property Subtype | Apartment | Parking Ratio | 1.46/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | GA - restricted Density Multiple Dwelling | ||
| 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
| Parcel Number | 6102-018-017 | Improvements Assessment | $0 |
| Land Assessment | $434,075 | Total Assessment | $434,075 |
Property Taxes
Parcel Number
6102-018-017
Land Assessment
$434,075
Improvements Assessment
$0
Total Assessment
$434,075
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Cocoon 20 | 13919 S Normandie 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.

