Log In/Sign Up
Your email has been sent.
10 Units - 31 Bedrooms/35 Baths 906 Lakme ave 10 Unit Apartment Building $5,095,000 ($509,500/Unit) 6.32% Cap Rate Wilmington, CA 90744



Investment Highlights
- NEW CONSTRUCTION
- PAID OFF SOLAR PANELS
- ALL SEPERATE UTILITES
- NEAR 710 AND 110 FWY
Executive Summary
31 bedrooms/ 35 bath APARTMENT, TOWNHOUSE STYLE!!! WOW New Construction apartment building near the Port of Los Angeles in the final stages of construction! 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 close to the 110 FWY, PCH, 47 HWY, and 710 FWY. Investors get to enjoy a nice cash flow off this asset with a pro-forma of $422,800 in annual gross rents. Amazing est. 6.% CAP rate and a 12X GRM. Property has total of 31 bedrooms and 35 baths (all en-suites). The unit breakdown consists of: 7 units that 4/4, 1 unit that is 3/3, and 2 units that are 1/1s. This asset 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. All 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. Come check it out before is gone!
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
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Washer/Dryer Hookup
- Heating
- Tile Floors
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 4+5 | 1 | $3,900 | - |
| 4+5 | 1 | $3,900 | - |
| 4+5 | 1 | $3,900 | - |
| 4+5 | 1 | $3,900 | - |
| 4+5 | 1 | $3,900 | - |
| 4+5 | 1 | $3,900 | - |
| 4+5 | 1 | $3,900 | - |
| 3+3 | 1 | $3,500 | - |
| 1+1 | 1 | $1,800 | - |
| 1+1 | 1 | $1,800 | - |
1 1
Walk Score®
Very Walkable (83)
Bike Score®
Very Bikeable (88)
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
10 Units - 31 Bedrooms/35 Baths | 906 Lakme 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.
