1638 West 207th Street 1638 W 207th St 5 Unit Apartment Building $1,350,000 ($270,000/Unit) 4.90% Cap Rate Torrance, CA 90501




INVESTMENT HIGHLIGHTS
- 1986 Construction | Not Subject to L.A. City RSO - Defaults to AB 1482 | Ten Parking Spaces
- Large Lot Presents Desirable Opportunity to Add ADUs at Rear Parking Area | Located Less Than 1 Mile from Harbor-UCLA Medical Center
- 4,912 SF Building on a Large 7,501 SF Lot | On-Site Laundry Facility – Generates Additional Annual Income
- Outstanding Unit Mix of (One) 3-Bed/2-Bath Unit, (One) 3-Bed/1.75-Bath Unit, (One) 2-Bed/1.75-Bath Unit & (Two) 2-Bed/1-Bath Units
- 4.90% Current Cap Rate & 12.39 Current GRM | 7.89% Pro-Forma Cap Rate & 8.97 Pro-Forma GRM
- Short Commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center
EXECUTIVE SUMMARY
ASSET
5-unit apartment located in Torrance P.O.
The property was built in 1986 and features an outstanding unit mix of (one) 3-bedroom/2-bathroom unit, (one) 3-bedroom/1.75-bathroom unit, (one) 2-bedroom/1.75-bathroom unit and (two) 2-bedroom/1-bathroom units.
No local rent control – defaults to AB 1482.
Situated on a large 7,501-SF lot, the property features 10 parking spaces and an on-site laundry facility which is able to generate additional income.
The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property.
LOCATION
1638 W. 207th Street is located less than mile from Harbor-UCLA Medical Center and a short commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center. Other nearby employment centers include American Honda, Honeywell, the Stubhub Center, Northrop Grumman, Hollywood Park Tomorrow, Raytheon, the Los Angeles Airport, and SoFi Stadium.
FINANCIALS
This 4,912-SF investment opportunity has strong in-place rents with a current cap rate of 4.90% and current GRM of 12.39. The asset also contains approximately +/-38% in rental upside with a pro-forma cap rate of 7.89% and pro-forma GRM of 8.97.
5-unit apartment located in Torrance P.O.
The property was built in 1986 and features an outstanding unit mix of (one) 3-bedroom/2-bathroom unit, (one) 3-bedroom/1.75-bathroom unit, (one) 2-bedroom/1.75-bathroom unit and (two) 2-bedroom/1-bathroom units.
No local rent control – defaults to AB 1482.
Situated on a large 7,501-SF lot, the property features 10 parking spaces and an on-site laundry facility which is able to generate additional income.
The large lot presents a desirable opportunity to add ADUs in the parking area at the rear of the property.
LOCATION
1638 W. 207th Street is located less than mile from Harbor-UCLA Medical Center and a short commute from Old Town Torrance, Torrance Crossroads, Torrance Business Center, and Del Amo Fashion Center. Other nearby employment centers include American Honda, Honeywell, the Stubhub Center, Northrop Grumman, Hollywood Park Tomorrow, Raytheon, the Los Angeles Airport, and SoFi Stadium.
FINANCIALS
This 4,912-SF investment opportunity has strong in-place rents with a current cap rate of 4.90% and current GRM of 12.39. The asset also contains approximately +/-38% in rental upside with a pro-forma cap rate of 7.89% and pro-forma GRM of 8.97.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$108,948
![]() |
$22.18
![]() |
Other Income |
$406
![]() |
$0.08
![]() |
Vacancy Loss |
$3,268
![]() |
$0.67
![]() |
Effective Gross Income |
$106,086
![]() |
$21.60
![]() |
Taxes |
$16,875
![]() |
$3.44
![]() |
Operating Expenses |
$23,011
![]() |
$4.68
![]() |
Total Expenses |
$39,886
![]() |
$8.12
![]() |
Net Operating Income |
$66,200
![]() |
$13.48
![]() |
PROPERTY FACTS
Price | $1,350,000 |
Price Per Unit | $270,000 |
Sale Type | Investment |
Cap Rate | 4.90% |
Gross Rent Multiplier | 12.39 |
No. Units | 5 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.17 AC |
Building Size | 4,912 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1986 |
Parking Ratio | 2.04/1,000 SF |
Opportunity Zone |
Yes |
UNIT AMENITIES
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Pantry
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Laundry Facilities
- Tenant Controlled HVAC
- Public Transportation
- Smoke Detector
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
3+2 | 2 | $1,900 | - |
2+2 | 1 | $1,490 | - |
2+1 | 2 | $1,895 | - |
1 of 1
PROPERTY TAXES
Parcel Number | 7351-009-004 | Total Assessment | $923,560 |
Land Assessment | $501,017 | Annual Taxes | $16,875 ($3.44/SF) |
Improvements Assessment | $422,543 | Tax Year | 2024 |
ZONING
Zoning Code | LARD1.5 |