Share This Listing

Message

951 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

The Crest 4055 W 129th St 25 Unit Apartment Building $5,558,888 ($222,356/Unit) 5.58% Cap Rate Hawthorne, CA 90250

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Strong Sales Metrics: 5.58% cap rate, 10.58 GRM, $222,356 per unit
  • RUBS Potential: Master-metered building with potential to implement a Ratio Utility Billing System (RUBS) to recapture utility costs
  • Recent Improvements: Major drain line replacement (2022), supply line replacements, roof updates (2010), SB 721 balcony inspections and repairs (2025)
  • Amenities: Landlord-owned laundry machines, central courtyard with a pool, gated parking for 29 vehicles, secured entry, security camera system
  • No Local Rent Control: Subject to statewide rent control under AB 1482, all eligible units received rent increases (5% + CPI) in October 2025
  • Central Location: West of Prairie Avenue, near Hawthorne Middle School, Washington Elementary, SpaceX, Hawthorne Airport, and major freeway access

EXECUTIVE SUMMARY

Introducing The Crest Apartments, a 25-unit community at 4055 W. 129th Street in the heart of Hawthorne, offered for the first time by the original families who developed it in 1966. The property is attractively priced at a 5.58% cap rate, 10.58 GRM, and $222,356 per unit and features (3) studios, (20) one-bedroom/one-bath units, and (2) two-bedroom/one-bath units (including one non-conforming). On-site amenities include landlord-owned laundry machines, a central courtyard with a pool, gated parking for 29 vehicles, secured entry, and a security camera system. The building is master-metered, with the potential to implement a RUBS (Ratio Utility Billing System) to allocate utility costs to tenants based on unit size or occupancy, providing additional income growth. Subject to statewide rent control under AB 1482, all eligible units received rent increases (5% + CPI) in October 2025. Additional improvements include a major drain line replacement in 2022 (195 ft.), supply line replacements as needed, significant roof updates in 2010, and completion of SB 721 balcony inspections and required repairs (final sign-off pending). Situated west of Prairie Avenue, the property is centrally located near Hawthorne Middle School, Washington Elementary, SpaceX, Hawthorne Airport, and major freeway access. The Crest Apartments offers a well-maintained, stable investment with strong fundamentals and clear upside potential in one of the South Bay’s most dynamic rental markets. Reach out to the Listing Agents for the Offering Memorandum.

FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access

ANNUAL ANNUAL PER SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes - -
Operating Expenses - -
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $5,558,888
Price Per Unit $222,356
Sale Type Investment
Cap Rate 5.58%
Gross Rent Multiplier 10.58
No. Units 25
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.40 AC
Building Size 13,903 SF
Average Occupancy 96%
No. Stories 2
Year Built 1966
Parking Ratio 2.09/1,000 SF
Zoning HAR3YY

AMENITIES

UNIT AMENITIES

  • Heating
  • Oven
  • Range

SITE AMENITIES

  • Laundry Facilities
  • Pool
  • Gated

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 3 $1,460 450
1+1 20 $1,839 550
2+1 2 $2,345 775
Walk Score®
Very Walkable (85)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
4045-023-034
Land Assessment
$3,940,515 (2025)
Improvements Assessment
$2,101,608 (2025)
Total Assessment
$6,042,123 (2025)
  • Listing ID: 38749526

  • Date on Market: 12/11/2025

  • Last Updated:

  • Address: 4055 W 129th St, Hawthorne, CA 90250

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}