fbpx GET STARTED

3217 W 139th, Hawthorne 90250

  • Perfect starter two-on-a-lot in Hawthorne close to El Camino College, Hawthorne Airport, SpaceX, and Sofi Stadium
  • 32% upside to income on in-place rents
  • Separate free standing 2-car garage with plumbing and electrical that could be easily converted to an ADU
  • GRM on market rents of 13.7X, 10.7X after ADU conversion
  • Rear unit recently remodeled
  • Dense rental market with low vacancy
current

Download Offering Memorandum

UNITS: 2

GROSS RENT MULTIPLIER: 18.15

CAP RATE: 2.8%

PRICE

$895,000

ANNUAL INCOME

$49,320

ANNUAL NOI

$25,094

ANNUAL EXPENSE

$21,760

Rental Cost Details

# OF UNITS # OF BEDROOMS # OF BATHS ACTUAL RENT TOTAL RENT PRO FORMA TOTAL PRO FORMA
142$2,715$2,715$3,700$3,700
111$1,395$1,395$1,550$1,550
TOTAL # OF UNITS TOTAL # OF BEDROOMS TOTAL # OF BATHS GRAND TOTAL RENT GRAND TOTAL PRO FORMA
253 $4,110 $5,250