Share This Listing

Message

948 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

3 duplexes, 6 units 815 G St 2 Unit Apartment Building $1,729,753 CAD ($864,876 CAD/Unit) 5.81% Cap Rate Wilmington, CA 90744

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • 86 walk score
  • Added value to build ADUS in the future
  • Bordered line Harbor city, San Pedro, near Long Beach
  • easy access to the 110FWY, PCH, and 710FWY

EXECUTIVE SUMMARY

***Each duplex for sale at $1,250,000. Purchase individually or all three**New modern South Bay living near the Port of Los Angeles! This property sits in the heart of Wilmington and bordered line with San Pedro and Harbor City. Conveniently close to major transits, this property is couple blocks from the 110 FWY, PCH, 47 HWY, and 710 FWY (86 Walk Score). G st is perfect investors who are looking for different exit strategies or a BIG family that want to buy together. Investors get to enjoy a nice cash flow off this home with a pro-forma of $96,000 in annual gross rents. Amazing est. 5.8% CAP rate and a 13X GRM. Property has total of 8 bedrooms and 8 baths. Yes thats right, each units offers 4 bedroom and 4 baths (3 masters on each unit) which can give you an option to also rent by the room and potentially increase your cashflow, or force value by building up to 2 ADUs in the rear. FIRST TIME HOME BUYERS, don't feel discouraged. This property qualifies with FHA financing where you have the opportunity to come with a low downpayment. property has all the modern touches in today’s market such as laminate flooring recessed lighting, central AC and heating, washroom, PAID OFF solar systems, and very low expenses for landlords. Both units have separate utilities including water meters. Near retailers include Food-4-Less, El Super, Famous Isaac's Cafe, Mc Donals, WSS and many more. This by far is one of the best property in the neighborhood. Come check it out before is gone!

FINANCIAL SUMMARY (PRO FORMA - 2025)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $132,951 $39.37
Other Income - -
Vacancy Loss $5,318 $1.57
Effective Gross Income $127,633 $37.79
Taxes $20,774 $6.15
Operating Expenses $6,232 $1.85
Total Expenses $27,006 $8.00
Net Operating Income $100,628 $29.80

FINANCIAL SUMMARY (PRO FORMA - 2025)

Gross Rental Income (CAD)
Annual $132,951
Annual Per SF $39.37
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual $5,318
Annual Per SF $1.57
Effective Gross Income (CAD)
Annual $127,633
Annual Per SF $37.79
Taxes (CAD)
Annual $20,774
Annual Per SF $6.15
Operating Expenses (CAD)
Annual $6,232
Annual Per SF $1.85
Total Expenses (CAD)
Annual $27,006
Annual Per SF $8.00
Net Operating Income (CAD)
Annual $100,628
Annual Per SF $29.80

PROPERTY FACTS

Price $1,729,753 CAD
Price Per Unit $864,876 CAD
Sale Type Investment
Cap Rate 5.81%
Gross Rent Multiplier 13.1
No. Units 2
Property Type Multifamily
Property Subtype Apartment
Building Class B
Lot Size 0.22 AC
Building Size 3,377 SF
Average Occupancy 0%
No. Stories 2
Year Built 2025
Parking Ratio 2.37/1,000 SF
Zoning LARD1.5. - LARD1.5 - multifamily zone

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Dishwasher
  • Microwave
  • Tub/Shower

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
4+4 3 $5,540 CAD 1,688
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (84)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • 7416-016-035
  • 7416-016-033
  • 7416-016-034
Land Assessment
$1,035,585 CAD
Improvements Assessment
$0 CAD
Total Assessment
$1,035,585 CAD
Annual Taxes
$20,774 CAD ($6.15 CAD/SF)
Tax Year
2025
  • Listing ID: 38525977

  • Date on Market: 2025-11-21

  • Last Updated:

  • Address: 815 G St, Wilmington, CA 90744

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}