Log In/Sign Up
Your email has been sent.
635 W 15th St 13 Unit Apartment Building $3,350,000 ($257,692/Unit) 4.10% Cap Rate San Pedro, CA 90731



Investment Highlights
- Located just a few miles from West Harbor
- 17 parking spaces
Executive Summary
No LA rent control! Positioned in a prime San Pedro location, this 13-unit multifamily investment opportunity offers strong income potential with an attractive unit mix of nine (9) one-bedroom units and four (4) two-bedroom units. The property features community laundry facilities, seventeen (17) on-site parking spaces, and separately metered utilities with tenants responsible for gas and electricity while ownership pays water, helping minimize operating expenses. One unit is currently vacant, presenting immediate upside potential for an owner-user or the opportunity to achieve market rental rates. Ideally situated near the rapidly evolving San Pedro waterfront, the property benefits from close proximity to the highly anticipated West Harbor redevelopment — an over $150 million, 42-acre waterfront destination planned to include restaurants, shopping, fresh markets, office space, a scenic promenade, and an open-air amphitheater for live entertainment. This transformative development is expected to continue driving demand and long-term growth throughout the area, making this an exceptional opportunity for investors seeking both current cash flow and future appreciation potential.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$245,156
|
$19.31
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$245,156
|
$19.31
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$105,615
|
$8.32
|
| Net Operating Income |
$139,541
|
$10.99
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $245,156 |
| Annual Per SF | $19.31 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $245,156 |
| Annual Per SF | $19.31 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $105,615 |
| Annual Per SF | $8.32 |
| Net Operating Income | |
|---|---|
| Annual | $139,541 |
| Annual Per SF | $10.99 |
Property Facts
| Price | $3,350,000 | Apartment Style | Low-Rise |
| Price Per Unit | $257,692 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 4.10% | Building Size | 12,696 SF |
| Gross Rent Multiplier | 13.66 | No. Stories | 2 |
| No. Units | 13 | Year Built | 1979 |
| Property Type | Multifamily | Parking Ratio | 1.58/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | R3, Los Angeles | ||
| Price | $3,350,000 |
| Price Per Unit | $257,692 |
| Sale Type | Investment |
| Cap Rate | 4.10% |
| Gross Rent Multiplier | 13.66 |
| No. Units | 13 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 12,696 SF |
| No. Stories | 2 |
| Year Built | 1979 |
| Parking Ratio | 1.58/1,000 SF |
| Zoning | R3, Los Angeles |
Amenities
Unit Amenities
- Balcony
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 9 | - | 685 |
| 2+1 | 4 | - | 1,028 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 7454-031-032 | Improvements Assessment | $2,275,657 |
| Land Assessment | $1,308,501 | Total Assessment | $3,584,158 |
Property Taxes
Parcel Number
7454-031-032
Land Assessment
$1,308,501
Improvements Assessment
$2,275,657
Total Assessment
$3,584,158
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
635 W 15th 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.
