Log In/Sign Up
Your email has been sent.
2022 Cabrillo Ave 3 Unit Apartment Building Offered at $1,087,000 at a 5% Cap Rate Torrance, CA 90501
Executive Summary
• Prime Torrance location (no local rent control – subject only to AB 1482)
• Unit mix: (2) 2BD / 1BA + (1) 1BD / 1BA
• Large central courtyard with ADU potential (buyer to verify)
• On-site parking: three garages + driveway
• Value-add through rent increases and RUBS
• Additional upside via ADU development
• Strong demographics with ~$102K average household income (1-mile radius)
• Unit mix: (2) 2BD / 1BA + (1) 1BD / 1BA
• Large central courtyard with ADU potential (buyer to verify)
• On-site parking: three garages + driveway
• Value-add through rent increases and RUBS
• Additional upside via ADU development
• Strong demographics with ~$102K average household income (1-mile radius)
Financial Summary (Actual - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,087,000 | Apartment Style | Garden |
| Price Per Unit | $362,333 | Lot Size | 0.16 AC |
| Sale Type | Investment | Building Size | 1,992 SF |
| Cap Rate | 5% | Average Occupancy | 100% |
| Gross Rent Multiplier | 13.49 | No. Stories | 2 |
| No. Units | 3 | Year Built | 1941 |
| Property Type | Multifamily | Parking Ratio | 5.02/1,000 SF |
| Price | $1,087,000 |
| Price Per Unit | $362,333 |
| Sale Type | Investment |
| Cap Rate | 5% |
| Gross Rent Multiplier | 13.49 |
| No. Units | 3 |
| Property Type | Multifamily |
| Apartment Style | Garden |
| Lot Size | 0.16 AC |
| Building Size | 1,992 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1941 |
| Parking Ratio | 5.02/1,000 SF |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 2 | $2,480 | 750 |
| 1+1 | 1 | $1,725 | 500 |
1 1
Moderately walkable
70/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
50/100
1 of 5
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2022 Cabrillo 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.