Share This Listing

Message

959 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

Investment Highlights

  • Highly Desirable Gardena Location – One Block South of Redondo Beach Boulevard | Residential Asset - Perfect Owner-User Opportunity
  • Individual Hot Water Heaters for Each Unit, Three of Which Are Newer | 5,184-Square Foot Building on a Large 9,246-Square Foot Lot
  • 4.25% Current Cap Rate & 14.81 Current GRM | 6.30% Pro-Forma Cap Rate & 11.28 Pro-Forma GRM
  • 1989 Construction | Front 3-Bedroom/2-Bathroom Townhouse Unit with Fireplace, Washer/Dryer Hook-Ups & 2-Car Garage
  • Outstanding Unit Mix of Spacious 2-Bedroom & 3-Bedroom Units | Desirable Opportunity to Add ADUs (Accessory Dwelling Units)
  • Newer Roof, On-Site Laundry Facility & Total of 7 Garage Parking Spaces

Executive Summary

ASSET
Four-unit apartment located in Gardena. No local rent control – defaults to AB 1482. The property was built in 1989 and features individual hot water heaters for each unit, GFCIs in all units, entry gate with intercom, an on-site laundry facility and a total of seven garage parking spaces. The property has an outstanding unit mix of (one) 3-bedroom/2.5-bathroom townhouse unit, (two) 2-bedroom/2-bathroom units and (one) 2-bedroom/1.5-bathroom townhouse unit. The front 3-bedroom townhouse unit is spacious and contains a fireplace, washer/dryer hook-ups and a two-car garage with direct access to the unit. The 2-bedroom/1.5-bathroom townhouse unit has a private yard and a two-car garage with direct access to the unit. Situated on a large 9,246-square foot lot, the property presents a desirable opportunity to add an ADU (Accessory Dwelling Unit).
LOCATION
15411 S. Berendo Avenue is located in a desirable pocket of Gardena, just South of Redondo Beach Boulevard. The asset is approximately a half-mile from the Pacific Square Shopping Center and is in close proximity to the many retail shops, restaurants, entertainment, and shopping centers on both Redondo Beach Boulevard and Western Avenue.
FINANCIALS
This 5,184-SF asset contains strong in-place rents with a current cap rate of 4.25% and current GRM of 14,81 and a pro-forma cap rate of 6.30% and pro-forma GRM of 11.28.

Disclosure:
Gardena is not subject to local rent control; however, Gardena has Rent Mediation. Buyer to investigate independently. Please do not disturb tenants and do not walk on property.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $100,920 $19.47
Other Income - -
Vacancy Loss $3,027 $0.58
Effective Gross Income $97,893 $18.88
Taxes $18,688 $3.60
Operating Expenses $15,684 $3.03
Total Expenses $34,372 $6.63
Net Operating Income $63,521 $12.25

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $100,920
Annual Per SF $19.47
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $3,027
Annual Per SF $0.58
Effective Gross Income
Annual $97,893
Annual Per SF $18.88
Taxes
Annual $18,688
Annual Per SF $3.60
Operating Expenses
Annual $15,684
Annual Per SF $3.03
Total Expenses
Annual $34,372
Annual Per SF $6.63
Net Operating Income
Annual $63,521
Annual Per SF $12.25

Property Facts

Price $1,495,000
Price Per Unit $373,750
Sale Type Investment
Cap Rate 4.25%
Gross Rent Multiplier 14.81
No. Units 4
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Lot Size 0.21 AC
Building Size 5,184 SF
Average Occupancy 100%
No. Stories 2
Year Built 1989
Parking Ratio 1.35/1,000 SF
Zoning GAR1

Amenities

Unit Amenities

  • Washer/Dryer
  • Washer/Dryer Hookup
  • Yard

Site Amenities

  • Laundry Facilities

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+2.5 1 $2,467 -
2+2 2 $2,103 -
2+1.5 1 $1,738 -
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
6113-036-046
Land Assessment
$1,000,000
Improvements Assessment
$640,000
Total Assessment
$1,640,000
Annual Taxes
$18,688 ($3.60/SF)
Tax Year
2025
  • Listing ID: 40829854

  • Date on Market: 6/8/2026

  • Last Updated:

  • Address: 15411 S Berendo Ave, Gardena, CA 90247

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") }}