Log In/Sign Up
Your email has been sent.
Harbor Gateway Townhomes #2 25200 Frampton Ave 6 Unit Apartment Building $3,475,000 ($579,167/Unit) 5.14% Cap Rate Harbor City, CA 90710
EXECUTIVE SUMMARY
Morgan Skenderian is pleased to present the newly-built to condo specifications Harbor Gateway Townhomes #2. This 2024 construction gem showcases (6) beautiful 3-bedroom townhomes. Investors and tenants both will love the modern, high-end décor and amenities found throughout the exterior and interior of units.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$240,444
|
$38.98
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$4,808
|
$0.78
|
| Effective Gross Income |
$235,636
|
$38.20
|
| Taxes |
$42,744
|
$6.93
|
| Operating Expenses |
$14,189
|
$2.30
|
| Total Expenses |
$56,933
|
$9.23
|
| Net Operating Income |
$178,703
|
$28.97
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $240,444 |
| Annual Per SF | $38.98 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $4,808 |
| Annual Per SF | $0.78 |
| Effective Gross Income | |
|---|---|
| Annual | $235,636 |
| Annual Per SF | $38.20 |
| Taxes | |
|---|---|
| Annual | $42,744 |
| Annual Per SF | $6.93 |
| Operating Expenses | |
|---|---|
| Annual | $14,189 |
| Annual Per SF | $2.30 |
| Total Expenses | |
|---|---|
| Annual | $56,933 |
| Annual Per SF | $9.23 |
| Net Operating Income | |
|---|---|
| Annual | $178,703 |
| Annual Per SF | $28.97 |
PROPERTY FACTS
| Price | $3,475,000 | Property Subtype | Apartment |
| Price Per Unit | $579,167 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | B |
| Cap Rate | 5.14% | Lot Size | 0.23 AC |
| Gross Rent Multiplier | 14.45 | Building Size | 6,169 SF |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2024 |
| Zoning | LARD1.5 | ||
| Price | $3,475,000 |
| Price Per Unit | $579,167 |
| Sale Type | Investment |
| Cap Rate | 5.14% |
| Gross Rent Multiplier | 14.45 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.23 AC |
| Building Size | 6,169 SF |
| No. Stories | 2 |
| Year Built | 2024 |
| Zoning | LARD1.5 |
AMENITIES
UNIT AMENITIES
- Dishwasher
- Washer/Dryer
- Island Kitchen
- Vinyl Flooring
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2.5 | 4 | $3,359 | 942 |
| 3+2 | 2 | $3,300 | 1,118 - 1,283 |
1 1
Walk Score®
Very Walkable (82)
1 of 10
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Harbor Gateway Townhomes #2 | 25200 Frampton 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.