Log In/Sign Up
Your email has been sent.
406-408 S Grevillea Ave 12 Unit Apartment Building $2,395,000 ($199,583/Unit) 7% Cap Rate Inglewood, CA 90301



INVESTMENT HIGHLIGHTS
- Exceptional investment metrics with a 7% cap rate, 9.72 GRM, and $199,583 per unit—rare numbers for this fast-rising market.
- Unmatched location minutes from SoFi Stadium, The Forum, Intuit Dome, and Downtown Inglewood’s vibrant redevelopment.
- Built-in 15% rental upside provides strong current cash flow with room for continued income growth.
- A strategic opportunity to own a cash-flowing asset in the center of Inglewood’s multi-billion-dollar transformation.
EXECUTIVE SUMMARY
The Cohen Group is thrilled to present an exceptional investment opportunity at 406 South Grevillea Avenue, a 12-unit multifamily property located in the heart of North Inglewood. This asset is perfectly positioned at the crossroads of one of Southern California’s most dynamic urban transformations, just moments from SoFi Stadium, The Forum, Intuit Dome, and the rapidly evolving Downtown Inglewood. The property features a desirable mix of One-Bedroom and Studio units (One beds converted from large Studios), each individually metered for gas and electricity—an operational advantage that keeps expenses low and margins high. What truly sets this offering apart is its financial performance. With a cap rate of 7%, this is one of the most attractive returns currently available in the Inglewood market. The GRM stands at a compelling 9.72, and the price per unit—just $199,583—is a rare value in a city where multifamily pricing continues to climb. Add to that a projected rental upside of approximately 15%, and you have a cash-flowing asset with built-in growth potential. Inglewood itself is undergoing a renaissance, fueled by billions in infrastructure, entertainment, and commercial development. From the Crenshaw/LAX Metro Line to new retail corridors and world-class venues, the city is transforming into a premier destination for residents and investors alike. 406 South Grevillea Avenue offers not just a foothold in this thriving market, but a front-row seat to its future. For today’s discerning investor, this is more than a property—it’s a strategic move into one of Los Angeles’ most promising growth stories.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$246,336
|
$35.23
|
| Other Income |
$2,340
|
$0.33
|
| Vacancy Loss |
$6,158
|
$0.88
|
| Effective Gross Income |
$242,518
|
$34.69
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$75,093
|
$10.74
|
| Net Operating Income |
$167,425
|
$23.95
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $246,336 |
| Annual Per SF | $35.23 |
| Other Income | |
|---|---|
| Annual | $2,340 |
| Annual Per SF | $0.33 |
| Vacancy Loss | |
|---|---|
| Annual | $6,158 |
| Annual Per SF | $0.88 |
| Effective Gross Income | |
|---|---|
| Annual | $242,518 |
| Annual Per SF | $34.69 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $75,093 |
| Annual Per SF | $10.74 |
| Net Operating Income | |
|---|---|
| Annual | $167,425 |
| Annual Per SF | $23.95 |
PROPERTY FACTS
| Price | $2,395,000 | Apartment Style | Low-Rise |
| Price Per Unit | $199,583 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 7% | Building Size | 6,992 SF |
| Gross Rent Multiplier | 9.72 | No. Stories | 2 |
| No. Units | 12 | Year Built | 1926 |
| Property Type | Multifamily | Parking Ratio | 0.28/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | INC2D* | ||
| Price | $2,395,000 |
| Price Per Unit | $199,583 |
| Sale Type | Investment |
| Cap Rate | 7% |
| Gross Rent Multiplier | 9.72 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 6,992 SF |
| No. Stories | 2 |
| Year Built | 1926 |
| Parking Ratio | 0.28/1,000 SF |
| Zoning | INC2D* |
AMENITIES
UNIT AMENITIES
- Ceiling Fans
- Kitchen
- Refrigerator
- Range
- Tub/Shower
- Freezer
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 5 | - | - |
| Studios | 7 | - | - |
1 1
Walk Score®
Walker's Paradise (93)
PROPERTY TAXES
| Parcel Number | 4021-018-015 | Improvements Assessment | $580,056 |
| Land Assessment | $870,088 | Total Assessment | $1,450,144 |
PROPERTY TAXES
Parcel Number
4021-018-015
Land Assessment
$870,088
Improvements Assessment
$580,056
Total Assessment
$1,450,144
1 of 16
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
406-408 S Grevillea 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.
