Log In/Sign Up
Your email has been sent.
2121 Pacific Coast Hwy 6 Unit Apartment Building $3,295,000 ($549,167/Unit) 3.08% Cap Rate Hermosa Beach, CA 90254



INVESTMENT HIGHLIGHTS
- One bedroom and two bedroom mix
- Well-maintained structure
- Proximity to Hermosa Beach
EXECUTIVE SUMMARY
Positioned in the heart of Hermosa Beach, this exceptional six-unit apartment building offers a rare opportunity to own income-producing property in one of Southern California’s most coveted coastal communities. Located on Pacific Coast Highway at 21st Street, the property is just a short walk to the beach, Hermosa Pier, and an eclectic mix of restaurants, cafés, and boutique shops. This prime location ensures consistent tenant demand and long-term stability.
The building features a desirable unit mix with two spacious two-bedroom units and four well-appointed one-bedroom units, each benefiting from abundant natural light and ocean views. With a gross scheduled income of $171,480 and a net operating income of $101,480, investors can enjoy immediate cash flow with strong upside potential. The property is well-maintained, easy to manage, and free from rent control restrictions, making it an ideal addition to any portfolio.
Hermosa Beach is renowned for its vibrant lifestyle, excellent schools, and proximity to major employment hubs in the South Bay and Greater Los Angeles. Convenient access to Pacific Coast Highway, nearby freeways, and LAX ensures connectivity for tenants and future buyers alike. This offering combines location, stability, and growth potential—an investment that stands out in today’s market.
The building features a desirable unit mix with two spacious two-bedroom units and four well-appointed one-bedroom units, each benefiting from abundant natural light and ocean views. With a gross scheduled income of $171,480 and a net operating income of $101,480, investors can enjoy immediate cash flow with strong upside potential. The property is well-maintained, easy to manage, and free from rent control restrictions, making it an ideal addition to any portfolio.
Hermosa Beach is renowned for its vibrant lifestyle, excellent schools, and proximity to major employment hubs in the South Bay and Greater Los Angeles. Convenient access to Pacific Coast Highway, nearby freeways, and LAX ensures connectivity for tenants and future buyers alike. This offering combines location, stability, and growth potential—an investment that stands out in today’s market.
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$190,800
|
$45.11
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$190,800
|
$45.11
|
| Taxes |
$35,586
|
$8.41
|
| Operating Expenses |
$34,414
|
$8.14
|
| Total Expenses |
$70,000
|
$16.55
|
| Net Operating Income |
$120,800
|
$28.56
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $190,800 |
| Annual Per SF | $45.11 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $190,800 |
| Annual Per SF | $45.11 |
| Taxes | |
|---|---|
| Annual | $35,586 |
| Annual Per SF | $8.41 |
| Operating Expenses | |
|---|---|
| Annual | $34,414 |
| Annual Per SF | $8.14 |
| Total Expenses | |
|---|---|
| Annual | $70,000 |
| Annual Per SF | $16.55 |
| Net Operating Income | |
|---|---|
| Annual | $120,800 |
| Annual Per SF | $28.56 |
PROPERTY FACTS
| Price | $3,295,000 | Building Class | C |
| Price Per Unit | $549,167 | Lot Size | 0.13 AC |
| Sale Type | Investment | Building Size | 4,230 SF |
| Cap Rate | 3.08% | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1972 |
| Property Subtype | Apartment | Parking Ratio | 1.89/1,000 SF |
| Zoning | HBC-1* - Neighborhood commercial | ||
| Price | $3,295,000 |
| Price Per Unit | $549,167 |
| Sale Type | Investment |
| Cap Rate | 3.08% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 4,230 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1972 |
| Parking Ratio | 1.89/1,000 SF |
| Zoning | HBC-1* - Neighborhood commercial |
AMENITIES
UNIT AMENITIES
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Freezer
SITE AMENITIES
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+2 | 2 | $2,750 | - |
| 1+1 | 4 | $2,400 | - |
1 1
Walk Score®
Very Walkable (89)
PROPERTY TAXES
| Parcel Number | 4184-021-020 | Total Assessment | $2,523,879 (2025) |
| Land Assessment | $1,742,680 (2025) | Annual Taxes | $35,586 ($8.41/SF) |
| Improvements Assessment | $781,199 (2025) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
4184-021-020
Land Assessment
$1,742,680 (2025)
Improvements Assessment
$781,199 (2025)
Total Assessment
$2,523,879 (2025)
Annual Taxes
$35,586 ($8.41/SF)
Tax Year
2026
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
2121 Pacific Coast Hwy
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
