Share This Listing

Message

938 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • Strong In-Place Income — 7.00% Actual Cap Rate $160,089 in current NOI against minimal landlord obligations. Income is in place and collected at close
  • Diversified Income — Retail + Hospitality Four street-front retail units plus a 15-room hotel reduce single-tenant exposure.
  • Owner-User / SBA Upside Two month-to-month tenancies create a compelling owner-user play — a qualified buyer can occupy a unit and pursue SBA.
  • 12.8% Rental Upside & Loss-to-Lease Capture In-place rents of $17,920/month versus $20,205/month at market.
  • Minimal Landlord Responsibility Ownership is limited to property taxes, insurance, and exterior maintenance — a true passive-income structure.

Executive Summary

5 Units - 2 Stories - 7.00% Cap Rate (Actual) - 10.70x GRM - 4 Retail Units + 15-Room Hotel - 100% Occupied - Minimal Landlord Expenses -- Presenting a rare opportunity to acquire 825 West Gardena Boulevard, a fully leased two-story mixed-use asset in the heart of Gardena offering an exceptional blend of stable retail income and hospitality revenue with minimal landlord responsibilities. The property features five (5) fully occupied units across two floors with the landlord responsible only for property taxes, insurance, and exterior building maintenance, requiring no day-to-day operational involvement and making this an ideal passive income vehicle for the discerning investor. The unit mix consists of four (4) ground-floor retail units with direct street frontage along Gardena Blvd and one (1) 15-room hotel occupying the entire second floor. Three (3) units are on new leases with contractual annual rent increases, while two (2) units are on month-to-month tenancies, presenting a compelling owner-user opportunity with SBA financing potential for a qualified buyer looking to occupy a portion of the asset. The property is listed at a 7.00% cap rate on actual in-place rents with a 10.70x Gross Rent Multiplier, with all five (5) units currently occupied and generating income at close of escrow. With a diversified income stream across retail and hospitality uses, a strong in-place cap rate, and a lease structure built for long-term stability, 825 W. Gardena Blvd is purpose-built for the passive investor seeking durable cash flow in a supply-constrained Southern California market.

Data Room Click Here to Access

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $215,004 $25.20
Other Income - -
Vacancy Loss $6,451 $0.76
Effective Gross Income $208,553 $24.44
Taxes $30,000 $3.52
Operating Expenses $18,500 $2.17
Total Expenses $48,500 $5.68
Net Operating Income $160,053 $18.76

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $215,004
Annual Per SF $25.20
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $6,451
Annual Per SF $0.76
Effective Gross Income
Annual $208,553
Annual Per SF $24.44
Taxes
Annual $30,000
Annual Per SF $3.52
Operating Expenses
Annual $18,500
Annual Per SF $2.17
Total Expenses
Annual $48,500
Annual Per SF $5.68
Net Operating Income
Annual $160,053
Annual Per SF $18.76

Property Facts

Price $2,300,000
Price Per Room $153,333
Sale Type Investment
Cap Rate 7.10%
Sale Condition 1031 Exchange
Property Type Hospitality
Property Subtype Hotel
Building Class C
Lot Size 0.10 AC
Building Size 8,532 SF
No. Rooms 15
No. Stories 2
Year Built/Renovated 1905/2014
Corridor Interior
Zoning C2, Los Angeles - The C-2 commercial zone is intended for retail commercial uses

Room Mix Information

Description No. Rooms Daily Rate SF
Guest Room 15 $72.00 -
Moderately walkable
70/100
Exceptionally drivable
90/100
Good public transit
60/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
6120-018-023
Land Assessment
$687,455
Improvements Assessment
$171,858
Total Assessment
$859,313
Annual Taxes
$30,000 ($3.52/SF)
Tax Year
2025
  • Listing ID: 41090620

  • Date on Market: 6/28/2026

  • Last Updated:

  • Address: 825 W Gardena Blvd, Gardena, CA 90247

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}