Log In/Sign Up
Your email has been sent.
Roselle Courtyard 13304-13308 Roselle Ave 12 Unit Apartment Building $3,721,491 CAD ($310,124 CAD/Unit) 5.06% Cap Rate Hawthorne, CA 90250



INVESTMENT HIGHLIGHTS
- LISTING BROKER IS ALSO SERVING AS COURT-APPOINTED REFEREE. SALE IS SUBJECT TO COURT CONFIRMATION AND POSSIBLE OVERBID. CONTACT BROKER FOR DETAILS.
- The property is subject only to AB 1482 statewide rent control and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO).
- Combined lot size of 11,550 square feet with 22 total parking spaces and two on-site laundry rooms.
- Built in 1986, twelve one-bedroom, one-bathroom units across two adjacent six-unit buildings totaling approximately 6,861 square feet.
- Consistent occupancy and further rental upside through interior upgrades and rent adjustments.
- Oversized double lot offers potential for additional income through accessory dwelling unit (ADU) conversions.
EXECUTIVE SUMMARY
The CREM Group is pleased to exclusively present 13304–13308 Roselle Avenue, a 12-unit apartment complex located in Hawthorne, CA. The property consists of two adjacent six-unit buildings situated on separate parcels totaling 11,550 square feet of land with a combined building area of approximately 6,861 square feet. The unit mix is composed entirely of one-bedroom, one-bathroom units. Both buildings are individually metered for gas and electricity, and the property provides 22 total parking spaces, along with two on-site laundry rooms.
Built in 1986, the property is subject only to the statewide rent control provisions of AB 1482 and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO). The buildings benefit from consistent occupancy and additional rental upside through continued renovation and rent adjustments. Given the oversized double lot and ample parking, there is also potential for the addition of accessory dwelling units (ADUs) to enhance long-term income and property value.
Listing broker is also serving as the court-appointed referee for the sale of the property. The sale is subject to court confirmation and may be subject to overbid. Broker makes no representations or warranties regarding the condition, history, or compliance status of the property and shall not be responsible for inspections, repairs, reports, or retrofit requirements prior to closing. Prospective buyers are advised to conduct their own independent investigations and due diligence to satisfy themselves as to all aspects of the property.
Built in 1986, the property is subject only to the statewide rent control provisions of AB 1482 and is exempt from the Los Angeles Rent Stabilization Ordinance (RSO). The buildings benefit from consistent occupancy and additional rental upside through continued renovation and rent adjustments. Given the oversized double lot and ample parking, there is also potential for the addition of accessory dwelling units (ADUs) to enhance long-term income and property value.
Listing broker is also serving as the court-appointed referee for the sale of the property. The sale is subject to court confirmation and may be subject to overbid. Broker makes no representations or warranties regarding the condition, history, or compliance status of the property and shall not be responsible for inspections, repairs, reports, or retrofit requirements prior to closing. Prospective buyers are advised to conduct their own independent investigations and due diligence to satisfy themselves as to all aspects of the property.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$324,944
|
$47.36
|
| Other Income |
$3,366
|
$0.49
|
| Vacancy Loss |
$9,850
|
$1.44
|
| Effective Gross Income |
$318,460
|
$46.42
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$130,090
|
$18.96
|
| Net Operating Income |
$188,371
|
$27.46
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $324,944 |
| Annual Per SF | $47.36 |
| Other Income (CAD) | |
|---|---|
| Annual | $3,366 |
| Annual Per SF | $0.49 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $9,850 |
| Annual Per SF | $1.44 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $318,460 |
| Annual Per SF | $46.42 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $130,090 |
| Annual Per SF | $18.96 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $188,371 |
| Annual Per SF | $27.46 |
PROPERTY FACTS
| Price | $3,721,491 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $310,124 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.27 AC |
| Cap Rate | 5.06% | Building Size | 6,861 SF |
| Gross Rent Multiplier | 11.45 | Average Occupancy | 92% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1986 |
| Property Subtype | Apartment | Parking Ratio | 3.21/1,000 SF |
| Zoning | HAR3 | ||
| Price | $3,721,491 CAD |
| Price Per Unit | $310,124 CAD |
| Sale Type | Investment |
| Cap Rate | 5.06% |
| Gross Rent Multiplier | 11.45 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.27 AC |
| Building Size | 6,861 SF |
| Average Occupancy | 92% |
| No. Stories | 2 |
| Year Built | 1986 |
| Parking Ratio | 3.21/1,000 SF |
| Zoning | HAR3 |
AMENITIES
SITE AMENITIES
- Laundry Facilities
- Gated
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 12 | - | 571 |
1 1
Walk Score®
Very Walkable (77)
PROPERTY TAXES
| Parcel Numbers | Improvements Assessment | $774,054 CAD (2025) | |
| Land Assessment | $872,035 CAD (2025) | Total Assessment | $1,646,089 CAD (2025) |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$872,035 CAD (2025)
Improvements Assessment
$774,054 CAD (2025)
Total Assessment
$1,646,089 CAD (2025)
1 of 10
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Roselle Courtyard | 13304-13308 Roselle 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.
