Log In/Sign Up
Your email has been sent.
15411 S Berendo Ave 4 Unit Apartment Building $1,495,000 ($373,750/Unit) 4.25% Cap Rate Gardena, CA 90247



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.
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 | Apartment Style | Garden |
| Price Per Unit | $373,750 | Lot Size | 0.21 AC |
| Sale Type | Investment | Building Size | 5,184 SF |
| Cap Rate | 4.25% | Average Occupancy | 100% |
| Gross Rent Multiplier | 14.81 | No. Stories | 2 |
| No. Units | 4 | Year Built | 1989 |
| Property Type | Multifamily | Parking Ratio | 1.35/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | GAR1 | ||
| 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 | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 6113-036-046 | Total Assessment | $1,640,000 |
| Land Assessment | $1,000,000 | Annual Taxes | $18,688 ($3.60/SF) |
| Improvements Assessment | $640,000 | Tax Year | 2025 |
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
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
15411 S Berendo 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.
