Log In/Sign Up
Your email has been sent.
ABC Wishing Well Mobile Home Park 20340 Harvard Blvd 35 Unit Mobile Home Park $3,390,000 ($96,857/Unit) 6.65% Cap Rate Torrance, CA 90501



INVESTMENT HIGHLIGHTS
- 34-unit mobile home park with 1,750 SF grocery market
- Strong in-place cash flow: 6.65% CAP rate on current income
- Large 80,548 SF lot (nearly 2 acres) with RD1.5 zoning
- 3 park-owned mobile homes included in rent roll
- On-site laundry room and additional retail income
- 100 parking spaces: 2 assigned per mobile home + 32 open spaces
EXECUTIVE SUMMARY
Realty Investment Advisors is pleased to present 20340 Harvard Blvd, a rare opportunity to acquire a stabilized, cash-flowing 34-unit mobile home park with an additional 1,750 SF grocery market. Strategically located in Torrance PO within the City of Los Angeles, the property is well-positioned to deliver both immediate returns and long-term growth.
Currently generating a 6.65% CAP rate on in-place income, the property provides strong existing cash flow, with significant upside potential through rent growth and repositioning. A pro forma 9.07% CAP rate and 7.74 GRM highlight the investment’s scalability and attractive returns once optimized.
The community is comprised of 34 mobile home spaces, of which 3 are park-owned, providing additional income security and operational flexibility. The asset sits on a sprawling 80,548 SF lot (nearly 2 acres) zoned RD1.5, offering substantial future redevelopment potential in one of the South Bay’s most desirable rental submarkets. With 100 total parking spaces—including 2 assigned spaces per mobile home plus 32 open spaces—the property is well-designed to accommodate residents and guests alike.
Additional on-site amenities include a laundry room for resident convenience and the grocery market, which provides extra income and enhances the community environment.
Currently generating a 6.65% CAP rate on in-place income, the property provides strong existing cash flow, with significant upside potential through rent growth and repositioning. A pro forma 9.07% CAP rate and 7.74 GRM highlight the investment’s scalability and attractive returns once optimized.
The community is comprised of 34 mobile home spaces, of which 3 are park-owned, providing additional income security and operational flexibility. The asset sits on a sprawling 80,548 SF lot (nearly 2 acres) zoned RD1.5, offering substantial future redevelopment potential in one of the South Bay’s most desirable rental submarkets. With 100 total parking spaces—including 2 assigned spaces per mobile home plus 32 open spaces—the property is well-designed to accommodate residents and guests alike.
Additional on-site amenities include a laundry room for resident convenience and the grocery market, which provides extra income and enhances the community environment.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$389,433
|
$222.53
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$11,683
|
$6.68
|
| Effective Gross Income |
$377,750
|
$215.86
|
| Taxes |
$48,680
|
$27.82
|
| Operating Expenses |
$103,716
|
$59.27
|
| Total Expenses |
$152,396
|
$87.08
|
| Net Operating Income |
$225,354
|
$128.77
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $389,433 |
| Annual Per SF | $222.53 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $11,683 |
| Annual Per SF | $6.68 |
| Effective Gross Income | |
|---|---|
| Annual | $377,750 |
| Annual Per SF | $215.86 |
| Taxes | |
|---|---|
| Annual | $48,680 |
| Annual Per SF | $27.82 |
| Operating Expenses | |
|---|---|
| Annual | $103,716 |
| Annual Per SF | $59.27 |
| Total Expenses | |
|---|---|
| Annual | $152,396 |
| Annual Per SF | $87.08 |
| Net Operating Income | |
|---|---|
| Annual | $225,354 |
| Annual Per SF | $128.77 |
PROPERTY FACTS Under Contract
| Price | $3,390,000 | Apartment Style | Low-Rise |
| Price Per Unit | $96,857 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.85 AC |
| Cap Rate | 6.65% | Building Size | 1,750 SF |
| Gross Rent Multiplier | 9.59 | No. Stories | 1 |
| No. Units | 35 | Year Built | 1944 |
| Property Type | Multifamily | Parking Ratio | 57.14/1,000 SF |
| Property Subtype | Manufactured Housing/Mobile Home | Opportunity Zone |
Yes
|
| Zoning | RD1.5 - City of Los Angeles RD1.5 | ||
| Price | $3,390,000 |
| Price Per Unit | $96,857 |
| Sale Type | Investment |
| Cap Rate | 6.65% |
| Gross Rent Multiplier | 9.59 |
| No. Units | 35 |
| Property Type | Multifamily |
| Property Subtype | Manufactured Housing/Mobile Home |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.85 AC |
| Building Size | 1,750 SF |
| No. Stories | 1 |
| Year Built | 1944 |
| Parking Ratio | 57.14/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | RD1.5 - City of Los Angeles RD1.5 |
AMENITIES
SITE AMENITIES
- Laundry Facilities
1 1
1 of 17
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
ABC Wishing Well Mobile Home Park | 20340 Harvard Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
