Log In/Sign Up
Your email has been sent.
Harbor Gateway Townhomes #2 25200 Frampton Ave 6 Unit Apartment Building $4,850,822 CAD ($808,470 CAD/Unit) 5.14% Cap Rate Harbor City, CA 90710
EXECUTIVE SUMMARY
Morgan Skenderian is pleased to present the newly-built to condo specifications Harbor Gateway Townhomes #2. 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 |
$335,641
|
$54.41
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$6,712
|
$1.09
|
| Effective Gross Income |
$328,929
|
$53.32
|
| Taxes |
$59,667
|
$9.67
|
| Operating Expenses |
$19,807
|
$3.21
|
| Total Expenses |
$79,474
|
$12.88
|
| Net Operating Income |
$249,455
|
$40.44
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $335,641 |
| Annual Per SF | $54.41 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $6,712 |
| Annual Per SF | $1.09 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $328,929 |
| Annual Per SF | $53.32 |
| Taxes (CAD) | |
|---|---|
| Annual | $59,667 |
| Annual Per SF | $9.67 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $19,807 |
| Annual Per SF | $3.21 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $79,474 |
| Annual Per SF | $12.88 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $249,455 |
| Annual Per SF | $40.44 |
PROPERTY FACTS
| Price | $4,850,822 CAD | Property Subtype | Apartment |
| Price Per Unit | $808,470 CAD | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | B |
| Cap Rate | 5.14% | Lot Size | 0.23 AC |
| Gross Rent Multiplier | 14.45 | Building Size | 6,169 SF |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2024 |
| Zoning | LARD1.5 | ||
| Price | $4,850,822 CAD |
| Price Per Unit | $808,470 CAD |
| Sale Type | Investment |
| Cap Rate | 5.14% |
| Gross Rent Multiplier | 14.45 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.23 AC |
| Building Size | 6,169 SF |
| No. Stories | 2 |
| Year Built | 2024 |
| Zoning | LARD1.5 |
AMENITIES
UNIT AMENITIES
- Dishwasher
- Washer/Dryer
- Island Kitchen
- Vinyl Flooring
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2.5 | 4 | $4,689 CAD | 942 |
| 3+2 | 2 | $4,607 CAD | 1,118 - 1,283 |
1 1
Walk Score®
Very Walkable (82)
1 of 10
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Harbor Gateway Townhomes #2 | 25200 Frampton 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.