Log In/Sign Up
Your email has been sent.
2912-2924 W. 141st Pl & 2925 W. Rosecrans Ave 2912-2924 W 141st Plz 32 Unit Apartment Building $15,566,880 CAD ($486,465 CAD/Unit) 6.44% Cap Rate Gardena, CA 90249
Investment Highlights
- Desirable Gardena Location – Approximately 1 Mile from SpaceX and 3 Miles from SoFi Stadium & Intuit Dome | No Local Rent Control (AB 1482 Only)*
- 6.44% Current Cap Rate & 10.09 Current GRM | 7.32% Pro-Forma Cap Rate & 9.19 Pro-Forma GRM
- Most Units Renovated | Extensive Electrical Upgrades - Majority of Units Contain Updated Interior Subpanels | New Roofs on 5 of the 6 Buildings
- Total of 32 Units Situated on 5 Separate Parcels – Each with Own APN | Outstanding Unit Mix | Total of 38,590-SF on a Large 38,990-SF Combined Lot
- Over $1,500,000 in Capital Expenditures Over the Past 5 Years, Including Approximately $774,000 in Interior and In-Unit Renovations
- New Main Sewer Lines, New Hot Water Heaters & Upgraded Plumbing | On-Site Laundry Facilities & Total of 32 Parking Spaces
Executive Summary
ASSET
32-unit apartment property located in Gardena. No local rent control – defaults to AB 1482. The property is situated on 5 separate parcels, each with its own APN. With a combined 38,990-SF lot, the property features an outstanding unit mix of (22) 3-bedroom/2-bathroom units, (7) 2-bedroom/2-bathroom units, and (3) studio/1-bathroom units. The asset has undergone over $1,500,000 in capital expenditures during the past five years, including approximately $774,000 in interior and in-unit renovations. A majority of the units have been renovated with new kitchens, bathrooms, and flooring. There have also been extensive electrical upgrades, including updated interior electrical panels for a majority of the units. Five of the six roofs are new. Furthermore, the property features new main sewer lines, updated plumbing, new hot water heaters, on-site laundry facilities and a total of 32 parking spaces.
LOCATION
2912-2924 W. 141st Place & 2925 W. Rosecrans Avenue are located just north of Rosecrans Avenue, approximately 1 mile from SpaceX and 3 miles from SoFi Stadium and Intuit Dome. With direct access to the 110 Freeway, the investment possesses immediate transit to the many surrounding employment hubs of the South Bay and Downtown Los Angeles.
FINANCIALS
This 38,590-SF asset presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 6.44% and current GRM of 10.09 and a pro-forma cap rate of 7.32% and pro-forma GRM of 9.19.
Disclosure:
Gardena is n ot subject to local rent control; however, Gardena has Rent Mediation.
32-unit apartment property located in Gardena. No local rent control – defaults to AB 1482. The property is situated on 5 separate parcels, each with its own APN. With a combined 38,990-SF lot, the property features an outstanding unit mix of (22) 3-bedroom/2-bathroom units, (7) 2-bedroom/2-bathroom units, and (3) studio/1-bathroom units. The asset has undergone over $1,500,000 in capital expenditures during the past five years, including approximately $774,000 in interior and in-unit renovations. A majority of the units have been renovated with new kitchens, bathrooms, and flooring. There have also been extensive electrical upgrades, including updated interior electrical panels for a majority of the units. Five of the six roofs are new. Furthermore, the property features new main sewer lines, updated plumbing, new hot water heaters, on-site laundry facilities and a total of 32 parking spaces.
LOCATION
2912-2924 W. 141st Place & 2925 W. Rosecrans Avenue are located just north of Rosecrans Avenue, approximately 1 mile from SpaceX and 3 miles from SoFi Stadium and Intuit Dome. With direct access to the 110 Freeway, the investment possesses immediate transit to the many surrounding employment hubs of the South Bay and Downtown Los Angeles.
FINANCIALS
This 38,590-SF asset presents stable in-place rents as well as legitimate rental upside. The asset contains a current cap rate of 6.44% and current GRM of 10.09 and a pro-forma cap rate of 7.32% and pro-forma GRM of 9.19.
Disclosure:
Gardena is n ot subject to local rent control; however, Gardena has Rent Mediation.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$1,532,353
|
$39.71
|
| Other Income |
$3,774
|
$0.10
|
| Vacancy Loss |
$76,805
|
$1.99
|
| Effective Gross Income |
$1,459,321
|
$37.82
|
| Taxes |
$193,322
|
$5.01
|
| Operating Expenses |
$269,937
|
$6.99
|
| Total Expenses |
$463,258
|
$12.00
|
| Net Operating Income |
$996,063
|
$25.81
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $1,532,353 |
| Annual Per SF | $39.71 |
| Other Income (CAD) | |
|---|---|
| Annual | $3,774 |
| Annual Per SF | $0.10 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $76,805 |
| Annual Per SF | $1.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $1,459,321 |
| Annual Per SF | $37.82 |
| Taxes (CAD) | |
|---|---|
| Annual | $193,322 |
| Annual Per SF | $5.01 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $269,937 |
| Annual Per SF | $6.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $463,258 |
| Annual Per SF | $12.00 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $996,063 |
| Annual Per SF | $25.81 |
Property Facts
| Price | $15,566,880 CAD | Apartment Style | Garden |
| Price Per Unit | $486,465 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.89 AC |
| Cap Rate | 6.44% | Building Size | 38,590 SF |
| Gross Rent Multiplier | 10.09 | No. Stories | 2 |
| No. Units | 32 | Year Built/Renovated | 1959/1980 |
| Property Type | Multifamily | Parking Ratio | 1.76/1,000 SF |
| Property Subtype | Apartment | Cross Streets | Ardath Ave |
| Zoning | R3, Gardena - Multiple Dwelling R2 Uses, Apartment Houses, Multiple Dwellings, Child Care (20 max) | ||
| Price | $15,566,880 CAD |
| Price Per Unit | $486,465 CAD |
| Sale Type | Investment |
| Cap Rate | 6.44% |
| Gross Rent Multiplier | 10.09 |
| No. Units | 32 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.89 AC |
| Building Size | 38,590 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1959/1980 |
| Parking Ratio | 1.76/1,000 SF |
| Cross Streets | Ardath Ave |
| Zoning | R3, Gardena - Multiple Dwelling R2 Uses, Apartment Houses, Multiple Dwellings, Child Care (20 max) |
Amenities
Unit Amenities
- Air Conditioning
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Freezer
Site Amenities
- 24 Hour Access
- Controlled Access
- Laundry Facilities
- Online Services
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 22 | $4,478 CAD | - |
| 2+2 | 7 | $3,408 CAD | - |
| Studios | 3 | $2,043 CAD | - |
1 1
Moderately walkable
60/100
Very drivable
80/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Numbers | Total Assessment | $13,295,482 CAD | |
| Land Assessment | $7,419,268 CAD | Annual Taxes | $193,322 CAD ($5.01 CAD/SF) |
| Improvements Assessment | $5,876,214 CAD | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$7,419,268 CAD
Improvements Assessment
$5,876,214 CAD
Total Assessment
$13,295,482 CAD
Annual Taxes
$193,322 CAD ($5.01 CAD/SF)
Tax Year
2025
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2912-2924 W. 141st Pl & 2925 W. Rosecrans Ave | 2912-2924 W 141st Plz
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.