Log In/Sign Up
Your email has been sent.
Roget Manor 16 units I 22%+ Upside | Coastal 3605 Stephen M White Dr 16 Unit Apartment Building $3,500,000 ($218,750/Unit) 4.91% Cap Rate San Pedro, CA 90731



Investment Highlights
- 16 Units (15 Legal + 1 Non-Conforming Studio)
- First Time on Market in Decades (Rare Generational Asset)
- Pro Forma: 7.31% Cap / 8.66 GRM
- Prime Point Fermin Coastal Location – Across from Cabrillo Beach
- Current: 4.91% Cap / 11.26 GRM
- 22%+ Rental Upside Potential
Executive Summary
Sage Real Estate is pleased to present 3605 Stephen M. White Drive, a 16-unit multifamily investment opportunity (15 legal units + 1 non-conforming studio) located directly across from Cabrillo Beach in the highly desirable Point Fermin submarket of San Pedro, CA.
Available for the first time in decades, this coastal asset offers investors a rare opportunity to acquire a well-located property with strong in-place income and significant upside potential. The property is currently operating at a 4.91% Cap Rate and 11.26 GRM, with the ability to achieve a 7.31% Cap Rate and 8.66 GRM, representing approximately 22%+ upside in rental income through a value-add strategy .
The property features a desirable unit mix, on-site parking, and select units with harbor and ocean views, creating strong tenant demand for coastal workforce housing. While the asset requires capital improvements, it presents a clear path for investors to reposition and significantly enhance cash flow and long-term value.
Strategically located near Cabrillo Beach, Point Fermin Park, the Marina, and the $500M West Harbor redevelopment, the property benefits from both immediate lifestyle appeal and long-term growth drivers. San Pedro continues to emerge as one of Los Angeles’ most dynamic coastal submarkets, driven by waterfront redevelopment, proximity to the Port of Los Angeles, and increasing demand for attainable coastal living.
This is a unique opportunity to acquire a coastal Los Angeles multifamily asset at an attractive basis with immediate upside and long-term appreciation potential.
Available for the first time in decades, this coastal asset offers investors a rare opportunity to acquire a well-located property with strong in-place income and significant upside potential. The property is currently operating at a 4.91% Cap Rate and 11.26 GRM, with the ability to achieve a 7.31% Cap Rate and 8.66 GRM, representing approximately 22%+ upside in rental income through a value-add strategy .
The property features a desirable unit mix, on-site parking, and select units with harbor and ocean views, creating strong tenant demand for coastal workforce housing. While the asset requires capital improvements, it presents a clear path for investors to reposition and significantly enhance cash flow and long-term value.
Strategically located near Cabrillo Beach, Point Fermin Park, the Marina, and the $500M West Harbor redevelopment, the property benefits from both immediate lifestyle appeal and long-term growth drivers. San Pedro continues to emerge as one of Los Angeles’ most dynamic coastal submarkets, driven by waterfront redevelopment, proximity to the Port of Los Angeles, and increasing demand for attainable coastal living.
This is a unique opportunity to acquire a coastal Los Angeles multifamily asset at an attractive basis with immediate upside and long-term appreciation potential.
Data Room Click Here to Access
Property Facts
| Price | $3,500,000 | Apartment Style | Low-Rise |
| Price Per Unit | $218,750 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.30 AC |
| Cap Rate | 4.91% | Building Size | 9,356 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| No. Units | 16 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1959 |
| Property Subtype | Apartment | Parking Ratio | 1.07/1,000 SF |
| Zoning | R3, Los Angeles - Limited Multiple Dwelling | ||
| Price | $3,500,000 |
| Price Per Unit | $218,750 |
| Sale Type | Investment |
| Cap Rate | 4.91% |
| Sale Condition | 1031 Exchange |
| No. Units | 16 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.30 AC |
| Building Size | 9,356 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1959 |
| Parking Ratio | 1.07/1,000 SF |
| Zoning | R3, Los Angeles - Limited Multiple Dwelling |
Amenities
Unit Amenities
- Balcony
- Storage Space
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 3 | $3,783 | - |
| 1+1 | 8 | $13,836 | - |
| 2+1 | 5 | $12,182 | - |
1 1
Fairly walkable
40/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Numbers | Improvements Assessment | $995,917 | |
| Land Assessment | $850,476 | Total Assessment | $1,846,393 |
Property Taxes
Parcel Numbers
Land Assessment
$850,476
Improvements Assessment
$995,917
Total Assessment
$1,846,393
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Roget Manor 16 units I 22%+ Upside | Coastal | 3605 Stephen M White Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
