Log In/Sign Up
Your email has been sent.
3 duplexes, 6 units 815 G St 2 Unit Apartment Building $1,249,000 ($624,500/Unit) 5.81% Cap Rate Wilmington, CA 90744



INVESTMENT HIGHLIGHTS
- 86 walk score
- Added value to build ADUS in the future
- Bordered line Harbor city, San Pedro, near Long Beach
- easy access to the 110FWY, PCH, and 710FWY
EXECUTIVE SUMMARY
***Each duplex for sale at $1,250,000. Purchase individually or all three**New modern South Bay living near the Port of Los Angeles! This property sits in the heart of Wilmington and bordered line with San Pedro and Harbor City. Conveniently close to major transits, this property is couple blocks from the 110 FWY, PCH, 47 HWY, and 710 FWY (86 Walk Score). G st is perfect investors who are looking for different exit strategies or a BIG family that want to buy together. Investors get to enjoy a nice cash flow off this home with a pro-forma of $96,000 in annual gross rents. Amazing est. 5.8% CAP rate and a 13X GRM. Property has total of 8 bedrooms and 8 baths. Yes thats right, each units offers 4 bedroom and 4 baths (3 masters on each unit) which can give you an option to also rent by the room and potentially increase your cashflow, or force value by building up to 2 ADUs in the rear. FIRST TIME HOME BUYERS, don't feel discouraged. This property qualifies with FHA financing where you have the opportunity to come with a low downpayment. property has all the modern touches in today’s market such as laminate flooring recessed lighting, central AC and heating, washroom, PAID OFF solar systems, and very low expenses for landlords. Both units have separate utilities including water meters. Near retailers include Food-4-Less, El Super, Famous Isaac's Cafe, Mc Donals, WSS and many more. This by far is one of the best property in the neighborhood. Come check it out before is gone!
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$96,000
|
$28.43
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,840
|
$1.14
|
| Effective Gross Income |
$92,160
|
$27.29
|
| Taxes |
$15,000
|
$4.44
|
| Operating Expenses |
$4,500
|
$1.33
|
| Total Expenses |
$19,500
|
$5.77
|
| Net Operating Income |
$72,660
|
$21.52
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $96,000 |
| Annual Per SF | $28.43 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,840 |
| Annual Per SF | $1.14 |
| Effective Gross Income | |
|---|---|
| Annual | $92,160 |
| Annual Per SF | $27.29 |
| Taxes | |
|---|---|
| Annual | $15,000 |
| Annual Per SF | $4.44 |
| Operating Expenses | |
|---|---|
| Annual | $4,500 |
| Annual Per SF | $1.33 |
| Total Expenses | |
|---|---|
| Annual | $19,500 |
| Annual Per SF | $5.77 |
| Net Operating Income | |
|---|---|
| Annual | $72,660 |
| Annual Per SF | $21.52 |
PROPERTY FACTS
| Price | $1,249,000 | Apartment Style | Low-Rise |
| Price Per Unit | $624,500 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.22 AC |
| Cap Rate | 5.81% | Building Size | 3,377 SF |
| Gross Rent Multiplier | 13.1 | Average Occupancy | 0% |
| No. Units | 2 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2025 |
| Property Subtype | Apartment | Parking Ratio | 2.37/1,000 SF |
| Zoning | LARD1.5. - LARD1.5 - multifamily zone | ||
| Price | $1,249,000 |
| Price Per Unit | $624,500 |
| Sale Type | Investment |
| Cap Rate | 5.81% |
| Gross Rent Multiplier | 13.1 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.22 AC |
| Building Size | 3,377 SF |
| Average Occupancy | 0% |
| No. Stories | 2 |
| Year Built | 2025 |
| Parking Ratio | 2.37/1,000 SF |
| Zoning | LARD1.5. - LARD1.5 - multifamily zone |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Microwave
- Kitchen
- Refrigerator
- Oven
- 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 |
|---|---|---|---|
| 4+4 | 3 | $4,000 | 1,688 |
1 1
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (84)
PROPERTY TAXES
| Parcel Numbers | Total Assessment | $734,400 | |
| Land Assessment | $734,400 | Annual Taxes | $15,000 ($4.44/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$734,400
Improvements Assessment
$0
Total Assessment
$734,400
Annual Taxes
$15,000 ($4.44/SF)
Tax Year
2025
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3 duplexes, 6 units | 815 G 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.
