Log In/Sign Up
Your email has been sent.
25130 Frampton Ave - Harbor Gateway Townhomes #1 6 Unit Apartment Building Offered at $4,804,188 CAD at a 5.74% Cap Rate Harbor City, CA 90710
INVESTMENT HIGHLIGHTS
- Beautiful New 2024 Construction 3-Bedroom Townhomes
- 5.7% Cap Rate on Current Rents
- Approved & Permitted for Two Additional 1-Bedroom ADUs (to Total 8 Units)
- Average Unit Size 1,041 Square Feet
- 2:1 Parking with Garages
- Two Adjacent Six-Unit Parcels For Sale Together or Individually
EXECUTIVE SUMMARY
Morgan Skenderian is pleased to present the newly-built to condo specifications Harbor Gateway Townhomes #1. This 2024 construction gem showcases (6) beautiful 3-bedroom townhomes. Investors and tenants both will love the modern, high-end décor and amenities found throughout the exterior and interior of units.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$360,915
|
$57.80
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$7,218
|
$1.16
|
| Effective Gross Income |
$353,697
|
$56.65
|
| Taxes |
$58,557
|
$9.38
|
| Operating Expenses |
$19,616
|
$3.14
|
| Total Expenses |
$78,173
|
$12.52
|
| Net Operating Income |
$275,524
|
$44.13
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $360,915 |
| Annual Per SF | $57.80 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $7,218 |
| Annual Per SF | $1.16 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $353,697 |
| Annual Per SF | $56.65 |
| Taxes (CAD) | |
|---|---|
| Annual | $58,557 |
| Annual Per SF | $9.38 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $19,616 |
| Annual Per SF | $3.14 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $78,173 |
| Annual Per SF | $12.52 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $275,524 |
| Annual Per SF | $44.13 |
PROPERTY FACTS
| Price | $4,804,188 CAD | Property Type | Multifamily |
| Price Per Unit | $800,698 CAD | Lot Size | 0.23 AC |
| Sale Type | Investment | Building Size | 6,244 SF |
| Cap Rate | 5.74% | No. Stories | 2 |
| Gross Rent Multiplier | 13.31 | Year Built | 2024 |
| No. Units | 6 | ||
| Zoning | LARD1.5 | ||
| Price | $4,804,188 CAD |
| Price Per Unit | $800,698 CAD |
| Sale Type | Investment |
| Cap Rate | 5.74% |
| Gross Rent Multiplier | 13.31 |
| No. Units | 6 |
| Property Type | Multifamily |
| Lot Size | 0.23 AC |
| Building Size | 6,244 SF |
| No. Stories | 2 |
| Year Built | 2024 |
| Zoning | LARD1.5 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Washer/Dryer
- Island Kitchen
- Vinyl Flooring
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2.5 | 3 | $5,092 CAD | 942 |
| 3+2.5 | 1 | $5,412 CAD | 1,017 |
| 3+2 | 1 | $4,493 CAD | 1,118 |
| 3+2 | 1 | $4,894 CAD | 1,283 |
1 1
Walk Score®
Very Walkable (78)
1 of 9
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
25130 Frampton Ave - Harbor Gateway Townhomes #1
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.