Log In/Sign Up
Your email has been sent.
1651-1655 W 206th St 12 Unit Apartment Building $3,729,240 CAD ($310,770 CAD/Unit) 5.17% Cap Rate Torrance, CA 90501



Investment Highlights
- 12-Unit Investment Opportunity in Torrance P.O. | Two Adjacent 6-Unit Apartments – Each with their Own Assessor Parcel Number (APN)
- Combined 14,008-SF Total Lot Size | Desirable Opportunity to Add ADUs | 1978 Construction | Gated Building with 2 On-Site Laundry Facilities
- Roof Replaced Approximately 12 Years Ago | Located Approximately 1 Mile from Harbor-UCLA Medical Center
- All 2-Bedroom/1.5-Bathroom Units | 5.17% Current Cap Rate & 11.05 Current GRM | 8.41% Pro-Forma Cap Rate & 7.98 Pro-Forma GRM
- Property is on RUBs Program – Reduces Operational Expenses for Landlord | Total of 24 Parking Spaces (Tandem)
- Short Commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center
Executive Summary
ASSET
12-unit apartment located in Torrance P.O. The property is comprised of (2) adjacent 6-unit apartments situated on a combined 14,008-SF total lot. Each property has its own Assessor Parcel Number (APN).
The buildings were constructed in 1978 and are comprised of (12) 2-bedroom/1.5-bathroom units. The property is gated and features 2 laundry rooms, a total of 24 parking spaces and the roofs were replaced approximately 12 years ago. The large lot and ample parking areas present a desirable opportunity to add ADUs. Furthermore, the tenants are on the RUBs program which allows the landlord to be reimbursed for some of the utility expenses and reduce operational expenses.
LOCATION
1651-1655 W. 206th Street is located approximately 1 mile from Harbor-UCLA Medical Center and a short commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center. Other nearby employment centers include American Honda, Honeywell, the Stubhub Center, Northrop Grumman, Intuit Dome, Hollywood Park, Raytheon, the Los Angeles Airport, and SoFi Stadium.
FINANCIALS
This 8,976-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.17% and current GRM of 11.05 with a pro-forma cap rate of 8.41% and pro-forma GRM of 7.98.
*Current rents include rental registration fees, parking income and/or pet rent (if any). Buyer to conduct their own due diligence and investigation.
12-unit apartment located in Torrance P.O. The property is comprised of (2) adjacent 6-unit apartments situated on a combined 14,008-SF total lot. Each property has its own Assessor Parcel Number (APN).
The buildings were constructed in 1978 and are comprised of (12) 2-bedroom/1.5-bathroom units. The property is gated and features 2 laundry rooms, a total of 24 parking spaces and the roofs were replaced approximately 12 years ago. The large lot and ample parking areas present a desirable opportunity to add ADUs. Furthermore, the tenants are on the RUBs program which allows the landlord to be reimbursed for some of the utility expenses and reduce operational expenses.
LOCATION
1651-1655 W. 206th Street is located approximately 1 mile from Harbor-UCLA Medical Center and a short commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center. Other nearby employment centers include American Honda, Honeywell, the Stubhub Center, Northrop Grumman, Intuit Dome, Hollywood Park, Raytheon, the Los Angeles Airport, and SoFi Stadium.
FINANCIALS
This 8,976-SF investment opportunity presents stable-in place rents as well as legitimate rental upside. The asset contains a current cap rate of 5.17% and current GRM of 11.05 with a pro-forma cap rate of 8.41% and pro-forma GRM of 7.98.
*Current rents include rental registration fees, parking income and/or pet rent (if any). Buyer to conduct their own due diligence and investigation.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$337,437
|
$37.59
|
| Other Income |
$21,471
|
$2.39
|
| Vacancy Loss |
$10,766
|
$1.20
|
| Effective Gross Income |
$348,141
|
$38.79
|
| Taxes |
$46,615
|
$5.19
|
| Operating Expenses |
$108,742
|
$12.11
|
| Total Expenses |
$155,357
|
$17.31
|
| Net Operating Income |
$192,784
|
$21.48
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $337,437 |
| Annual Per SF | $37.59 |
| Other Income (CAD) | |
|---|---|
| Annual | $21,471 |
| Annual Per SF | $2.39 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $10,766 |
| Annual Per SF | $1.20 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $348,141 |
| Annual Per SF | $38.79 |
| Taxes (CAD) | |
|---|---|
| Annual | $46,615 |
| Annual Per SF | $5.19 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $108,742 |
| Annual Per SF | $12.11 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $155,357 |
| Annual Per SF | $17.31 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $192,784 |
| Annual Per SF | $21.48 |
Property Facts
| Price | $3,729,240 CAD | Building Class | C |
| Price Per Unit | $310,770 CAD | Lot Size | 0.32 AC |
| Sale Type | Investment | Building Size | 8,976 SF |
| Cap Rate | 5.17% | Average Occupancy | 100% |
| Gross Rent Multiplier | 11.05 | No. Stories | 2 |
| No. Units | 12 | Year Built | 1978 |
| Property Type | Multifamily | Parking Ratio | 2.67/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Garden | ||
| Zoning | LARD1.5 | ||
| Price | $3,729,240 CAD |
| Price Per Unit | $310,770 CAD |
| Sale Type | Investment |
| Cap Rate | 5.17% |
| Gross Rent Multiplier | 11.05 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.32 AC |
| Building Size | 8,976 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1978 |
| Parking Ratio | 2.67/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | LARD1.5 |
Amenities
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1.5 | 12 | $2,343 CAD | - |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Numbers | Total Assessment | $3,195,465 CAD | |
| Land Assessment | $1,278,182 CAD | Annual Taxes | $46,615 CAD ($5.19 CAD/SF) |
| Improvements Assessment | $1,917,284 CAD | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$1,278,182 CAD
Improvements Assessment
$1,917,284 CAD
Total Assessment
$3,195,465 CAD
Annual Taxes
$46,615 CAD ($5.19 CAD/SF)
Tax Year
2025
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1651-1655 W 206th 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.
