Log In/Sign Up
Your email has been sent.
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



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 | Building Class | B |
| Price Per Unit | $864,876 CAD | Lot Size | 0.22 AC |
| Sale Type | Investment | Building Size | 3,377 SF |
| Cap Rate | 5.81% | Average Occupancy | 0% |
| Gross Rent Multiplier | 13.1 | No. Stories | 2 |
| No. Units | 2 | Year Built | 2025 |
| Property Type | Multifamily | Parking Ratio | 2.37/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LARD1.5. - LARD1.5 - multifamily zone | ||
| 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 |
1 1
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (84)
PROPERTY TAXES
| Parcel Numbers | Total Assessment | $1,035,585 CAD | |
| Land Assessment | $1,035,585 CAD | Annual Taxes | $20,774 CAD ($6.15 CAD/SF) |
| Improvements Assessment | $0 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Numbers
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
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3 duplexes, 6 units | 815 G 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.
