Log In/Sign Up
Your email has been sent.
25134-25200 Frampton Avenue - Harbor Gateway Townhomes 12 Unit Apartment Building Offered at $9,580,575 CAD at a 5.46% Cap Rate Harbor City, CA 90710
INVESTMENT HIGHLIGHTS
- Beautiful New 2024 Construction 3-Bedroom Townhomes
- 5.5% Cap Rate on Current Rents
- Approved & Permitted for Four Additional 1-Bedroom ADUs (to Total 16 Units)
- Average Unit Size 1,034 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. This 2024 construction gem showcases (12) beautiful 3-bedroom townhomes, situated across two adjacent 6-unit parcels. Investors and tenants both will love the modern, high-end décor and amenities found throughout the exterior and interior of units.
The property is available for sale individually as 6-unit properties or together as 12 units.
The property is available for sale individually as 6-unit properties or together as 12 units.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$691,323
|
$55.69
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$13,826
|
$1.11
|
| Effective Gross Income |
$677,497
|
$54.58
|
| Taxes |
$117,310
|
$9.45
|
| Operating Expenses |
$36,668
|
$2.95
|
| Total Expenses |
$153,978
|
$12.40
|
| Net Operating Income |
$523,518
|
$42.18
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $691,323 |
| Annual Per SF | $55.69 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $13,826 |
| Annual Per SF | $1.11 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $677,497 |
| Annual Per SF | $54.58 |
| Taxes (CAD) | |
|---|---|
| Annual | $117,310 |
| Annual Per SF | $9.45 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $36,668 |
| Annual Per SF | $2.95 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $153,978 |
| Annual Per SF | $12.40 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $523,518 |
| Annual Per SF | $42.18 |
PROPERTY FACTS
| Price | $9,580,575 CAD | Property Type | Multifamily |
| Price Per Unit | $798,381 CAD | Lot Size | 0.46 AC |
| Sale Type | Investment | Building Size | 12,413 SF |
| Cap Rate | 5.46% | No. Stories | 2 |
| No. Units | 12 | Year Built | 2024 |
| Zoning | LARD1.5 | ||
| Price | $9,580,575 CAD |
| Price Per Unit | $798,381 CAD |
| Sale Type | Investment |
| Cap Rate | 5.46% |
| No. Units | 12 |
| Property Type | Multifamily |
| Lot Size | 0.46 AC |
| Building Size | 12,413 SF |
| No. Stories | 2 |
| Year Built | 2024 |
| Zoning | LARD1.5 |
AMENITIES
UNIT AMENITIES
- Disposal
- Washer/Dryer
- Island Kitchen
- Vinyl Flooring
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 4 | $4,615 CAD | 1,118 - 1,283 |
| 3+2.5 | 8 | $5,109 CAD | 942 - 1,017 |
1 1
Walk Score®
Very Walkable (82)
1 of 12
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
25134-25200 Frampton Avenue - Harbor Gateway Townhomes
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.