Log In/Sign Up
Your email has been sent.
The Crest 4055 W 129th St 25 Unit Apartment Building $5,558,888 ($222,356/Unit) 5.58% Cap Rate Hawthorne, CA 90250



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 | Apartment Style | Low-Rise |
| Price Per Unit | $222,356 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.40 AC |
| Cap Rate | 5.58% | Building Size | 13,903 SF |
| Gross Rent Multiplier | 10.58 | Average Occupancy | 96% |
| No. Units | 25 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1966 |
| Property Subtype | Apartment | Parking Ratio | 2.09/1,000 SF |
| Zoning | HAR3YY | ||
| 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 |
1 1
Walk Score®
Very Walkable (85)
PROPERTY TAXES
| Parcel Number | 4045-023-034 | Improvements Assessment | $2,101,608 (2025) |
| Land Assessment | $3,940,515 (2025) | Total Assessment | $6,042,123 (2025) |
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)
1 of 15
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Crest | 4055 W 129th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
