Log In/Sign Up
Your email has been sent.
542 Hermosa Ave 8 Unit Apartment Building Offered at $3,200,000 at a 5.17% Cap Rate Hermosa Beach, CA 90254



Investment Highlights
- Outstanding Rental Location - Just a block from the Beach!!!
- Excellent Investment Opportunity!!!
- 100% Vacant - Ready for Renovation!!!
- Landlord Friendly City!!!
Executive Summary
Outstanding Location, that said, all Buyer's to investigate and confirm their satisfaction, the Subject Property's Unit Mix, Square Footage and Number of Stories (2 or 3). Listing Broker has not been able to definitively determine the Subject Property's current actual Unit Mix. The Subject Property appears to have Two units on the "Ground Floor" a Two Bedroom/One apt & a One Bedroom/One Bath apt. The 2nd Floor is configured into 4 Studio apts, two of which have balconies and peek-a-boo ocean views looking down the 6th Street Walk Street. There are two 2 Bedroom 1 Bath apts on the level below the "Ground Floor" that can be accessed from the Subject's backyard. Each of these units have two bedrooms, one bathroom, and a kitchen. Additionally, There are only five electric meters that appear to have been installed sometime mid-century during the 1950-1960's. Lastly, the LA County Tax Sheet lists the Subject as 8 Units with 3 Bedrooms and 6 Bathrooms which would result in the following Unit Mix - 1 - 2 Bedroom/One Bath, 1 - 1 Bedroom/One Bath and 6 Studios with One Bath.
Financial Summary (Pro Forma - 2026) 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 |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) 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 | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $3,200,000 | Property Type | Multifamily |
| Price Per Unit | $400,000 | Lot Size | 0.09 AC |
| Sale Type | Investment | Building Size | 3,239 SF |
| Cap Rate | 5.17% | Average Occupancy | 0% |
| Sale Condition | Deferred Maintenance | No. Stories | 2 |
| Gross Rent Multiplier | 12.29 | Year Built | 1907 |
| No. Units | 8 | Parking Ratio | 0.31/1,000 SF |
| Zoning | HBR3 - HBR3 | ||
| Price | $3,200,000 |
| Price Per Unit | $400,000 |
| Sale Type | Investment |
| Cap Rate | 5.17% |
| Sale Condition | Deferred Maintenance |
| Gross Rent Multiplier | 12.29 |
| No. Units | 8 |
| Property Type | Multifamily |
| Lot Size | 0.09 AC |
| Building Size | 3,239 SF |
| Average Occupancy | 0% |
| No. Stories | 2 |
| Year Built | 1907 |
| Parking Ratio | 0.31/1,000 SF |
| Zoning | HBR3 - HBR3 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 3 | $3,375 | 600 - 800 |
| 1+1 | 1 | $3,200 | 500 |
| Studios | 4 | $2,375 | 200 |
1 1
Moderately walkable
60/100
Moderately drivable
60/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 4188-011-012 | Total Assessment | $187,489 (2025) |
| Land Assessment | $128,195 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $59,294 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
4188-011-012
Land Assessment
$128,195 (2025)
Improvements Assessment
$59,294 (2025)
Total Assessment
$187,489 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
542 Hermosa 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.
