Log In/Sign Up
Your email has been sent.
563 2nd St 3 Unit Apartment Building $2,441,464 CAD ($813,821 CAD/Unit) 2.84% Cap Rate Hermosa Beach, CA 90254



INVESTMENT HIGHLIGHTS
- Premier Hermosa Beach Location: Situated just a few blocks from The Strand & the sparkling Pacific Ocean.
- ADU Expansion Potential: Outstanding chance to develop Accessory Dwelling Units (ADUs) to boost rental income (Buyer to verify).
- Modern Unit Features: Includes a fully renovated studio unit, plus Unit C featuring its own private deck for added comfort and desirability.
- Prime Investment Opportunity: This triplex property serves as an ideal asset with strong potential for owner-occupancy.
- Favorable Rent Regulations: Exempt from Los Angeles City rent control, falling under AB 1482 for competitive annual rent adjustments.
- Robust Income Stream & Growth Potential: Boasts a current cap rate of 2.84% and GRM of 21.66, with pro-forma projections reaching a 3.71% cap rate.
EXECUTIVE SUMMARY
Discover this exceptional triplex property in the heart of Hermosa Beach, California, perfectly positioned just a few blocks from The Strand and the shimmering Pacific Ocean, embodying the essence of coastal luxury living. As a prime investment opportunity, this versatile asset offers strong potential for owner-occupancy, allowing you to reside in one unit while generating income from the others. With outstanding potential for Accessory Dwelling Units (ADUs), buyers can explore adding extra rentals to significantly boost revenue—though verification of feasibility is advised. Benefiting from favorable rent regulations, the property is exempt from Los Angeles City rent control and falls under AB 1482, enabling attractive annual rent increases to maximize returns. Its eligibility for standard residential financing makes it accessible to a broad spectrum of buyers, simplifying acquisition. Currently delivering robust income with a 2.84% cap rate and 21.66 GRM, it promises even greater upside through pro-forma projections of a 3.71% cap rate. The location's exceptional market appeal shines with proximity to King Harbor, Hermosa Beach Pier, Redondo Beach Pier, and vibrant Pier Avenue, providing endless beachside dining, shopping, and recreational options. Inside, enjoy modern amenities like a fully renovated studio unit and Unit C's private deck for enhanced comfort. Practical features include a spacious 2-car garage for secure parking and on-site laundry facilities that generate an additional $200 per month in passive income. This triplex combines immediate cash flow, growth potential, and an unbeatable seaside lifestyle—don't miss out on this Hermosa Beach gem.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$112,735
|
$98.46
|
| Other Income |
$3,350
|
$2.93
|
| Vacancy Loss |
$3,382
|
$2.95
|
| Effective Gross Income |
$112,702
|
$98.43
|
| Taxes |
$30,518
|
$26.65
|
| Operating Expenses |
$12,868
|
$11.24
|
| Total Expenses |
$43,385
|
$37.89
|
| Net Operating Income |
$69,317
|
$60.54
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $112,735 |
| Annual Per SF | $98.46 |
| Other Income (CAD) | |
|---|---|
| Annual | $3,350 |
| Annual Per SF | $2.93 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $3,382 |
| Annual Per SF | $2.95 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $112,702 |
| Annual Per SF | $98.43 |
| Taxes (CAD) | |
|---|---|
| Annual | $30,518 |
| Annual Per SF | $26.65 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $12,868 |
| Annual Per SF | $11.24 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $43,385 |
| Annual Per SF | $37.89 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $69,317 |
| Annual Per SF | $60.54 |
PROPERTY FACTS
| Price | $2,441,464 CAD | Apartment Style | Garden |
| Price Per Unit | $813,821 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.06 AC |
| Cap Rate | 2.84% | Building Size | 1,145 SF |
| Gross Rent Multiplier | 21.66 | Average Occupancy | 100% |
| No. Units | 3 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1918 |
| Property Subtype | Apartment | Parking Ratio | 1.75/1,000 SF |
| Zoning | HBR1YY - One-Family Residential RS Uses | ||
| Price | $2,441,464 CAD |
| Price Per Unit | $813,821 CAD |
| Sale Type | Investment |
| Cap Rate | 2.84% |
| Gross Rent Multiplier | 21.66 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.06 AC |
| Building Size | 1,145 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1918 |
| Parking Ratio | 1.75/1,000 SF |
| Zoning | HBR1YY - One-Family Residential RS Uses |
AMENITIES
UNIT AMENITIES
- Deck
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 2 | $3,026 CAD | - |
| Studios | 1 | $3,343 CAD | - |
1 1
Walk Score®
Walker's Paradise (90)
Bike Score®
Very Bikeable (80)
1 of 11
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
563 2nd St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
