Log In/Sign Up
Your email has been sent.
319 N Gertruda Ave 5 Unit Apartment Building $1,650,000 ($330,000/Unit) 5.24% Cap Rate Redondo Beach, CA 90277



Investment Highlights
- Prime South Redondo Beach Location: Desirable coastal asset located within a few blocks of Redondo Beach Pier, King Harbor, and the Pacific Ocean.
- 5.24% current cap rate and 13.78 GRM with upside to a 6.09% pro-forma cap rate and 12.22 GRM.
- Charming Units: Character-rich interiors feature hardwood floors, crown molding and classic architectural details.
- Significant Property Tax Advantage: Property is enrolled in the Mills Act program, providing reduced annual property taxes.
- Exceptional Intrinsic Value: Priced at only $330,000 per unit. | Large Coastal Parcel: Situated on a 5,724-SF lot.
- ADU Potential: Possible opportunity to add ADU(s); buyer to verify zoning, feasibility, and permitting with local authorities.
Executive Summary
319 N. Gertruda Avenue presents a compelling opportunity to acquire a charming multifamily asset in the heart of South Redondo Beach. Ideally situated within a few blocks of the Redondo Beach Pier, King Harbor, and the Pacific Ocean, the property offers tenants an exceptional coastal lifestyle with convenient access to the beach, Riviera Village, Pacific Coast Highway, local cafés, restaurants, and everyday amenities. Positioned on a sizable 5,724-SF lot, the property is comprised of (4) 1-bedroom/1-bathroom units and a detached studio/1-bathroom unit that will be delivered vacant. The character-rich residences feature hardwood floors, crown molding, and classic architectural details that contribute to the property's timeless appeal.
From an investment perspective, the asset offers strong in-place income with meaningful rental upside, featuring a 5.24% current cap rate and 13.78 GRM with the potential to achieve a 6.09% pro-forma cap rate and 12.22 GRM. The property is enrolled in the Mills Act program, providing significant property tax savings that enhance cash flow and long-term returns, and is not subject to local rent control, defaulting instead to AB 1482. Priced at only $330,000 per unit, the offering presents exceptional intrinsic value along with potential opportunity to add ADU(s), subject to buyer verification of zoning, feasibility, and permitting requirements.
From an investment perspective, the asset offers strong in-place income with meaningful rental upside, featuring a 5.24% current cap rate and 13.78 GRM with the potential to achieve a 6.09% pro-forma cap rate and 12.22 GRM. The property is enrolled in the Mills Act program, providing significant property tax savings that enhance cash flow and long-term returns, and is not subject to local rent control, defaulting instead to AB 1482. Priced at only $330,000 per unit, the offering presents exceptional intrinsic value along with potential opportunity to add ADU(s), subject to buyer verification of zoning, feasibility, and permitting requirements.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$119,760
|
$39.97
|
| Other Income |
$720
|
$0.24
|
| Vacancy Loss |
$3,614
|
$1.21
|
| Effective Gross Income |
$116,866
|
$39.01
|
| Taxes |
$9,050
|
$3.02
|
| Operating Expenses |
$21,407
|
$7.15
|
| Total Expenses |
$30,457
|
$10.17
|
| Net Operating Income |
$86,409
|
$28.84
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $119,760 |
| Annual Per SF | $39.97 |
| Other Income | |
|---|---|
| Annual | $720 |
| Annual Per SF | $0.24 |
| Vacancy Loss | |
|---|---|
| Annual | $3,614 |
| Annual Per SF | $1.21 |
| Effective Gross Income | |
|---|---|
| Annual | $116,866 |
| Annual Per SF | $39.01 |
| Taxes | |
|---|---|
| Annual | $9,050 |
| Annual Per SF | $3.02 |
| Operating Expenses | |
|---|---|
| Annual | $21,407 |
| Annual Per SF | $7.15 |
| Total Expenses | |
|---|---|
| Annual | $30,457 |
| Annual Per SF | $10.17 |
| Net Operating Income | |
|---|---|
| Annual | $86,409 |
| Annual Per SF | $28.84 |
Property Facts
| Price | $1,650,000 | Apartment Style | Garden |
| Price Per Unit | $330,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 5.24% | Building Size | 2,669 SF |
| Gross Rent Multiplier | 13.78 | Average Occupancy | 80% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1912 |
| Property Subtype | Apartment | Parking Ratio | 1.87/1,000 SF |
| Zoning | R3, Los Angeles | ||
| Price | $1,650,000 |
| Price Per Unit | $330,000 |
| Sale Type | Investment |
| Cap Rate | 5.24% |
| Gross Rent Multiplier | 13.78 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 2,669 SF |
| Average Occupancy | 80% |
| No. Stories | 2 |
| Year Built | 1912 |
| Parking Ratio | 1.87/1,000 SF |
| Zoning | R3, Los Angeles |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $1,933 | - |
| Studios | 1 | $2,250 | - |
1 1
Moderately walkable
70/100
Moderately drivable
60/100
Some public transit
40/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 7503-027-010 | Total Assessment | $800,000 |
| Land Assessment | $465,000 | Annual Taxes | $9,050 ($3.39/SF) |
| Improvements Assessment | $335,000 | Tax Year | 2025 |
Property Taxes
Parcel Number
7503-027-010
Land Assessment
$465,000
Improvements Assessment
$335,000
Total Assessment
$800,000
Annual Taxes
$9,050 ($3.39/SF)
Tax Year
2025
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
