Log In/Sign Up
Your email has been sent.
Harbor Gateway Townhomes #2 25200 Frampton Ave 6 Unit Apartment Building $4,810,825 CAD ($801,804 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 |
$332,873
|
$53.96
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$6,656
|
$1.08
|
| Effective Gross Income |
$326,217
|
$52.88
|
| Taxes |
$59,175
|
$9.59
|
| Operating Expenses |
$19,643
|
$3.18
|
| Total Expenses |
$78,819
|
$12.78
|
| Net Operating Income |
$247,398
|
$40.10
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $332,873 |
| Annual Per SF | $53.96 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $6,656 |
| Annual Per SF | $1.08 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $326,217 |
| Annual Per SF | $52.88 |
| Taxes (CAD) | |
|---|---|
| Annual | $59,175 |
| Annual Per SF | $9.59 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $19,643 |
| Annual Per SF | $3.18 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $78,819 |
| Annual Per SF | $12.78 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $247,398 |
| Annual Per SF | $40.10 |
PROPERTY FACTS
| Price | $4,810,825 CAD | Property Subtype | Apartment |
| Price Per Unit | $801,804 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 | $4,810,825 CAD |
| Price Per Unit | $801,804 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 | $4,650 CAD | 942 |
| 3+2 | 2 | $4,569 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.