Est. cap rate

4.7%

Assumed rent, all units

$8,640/mo

Units

4

Price per unit

$276,250

Est. annual NOI

$51,840

Expense assumption

50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type

Quadruplex

Bedrooms

4

Building size

3,422 sqft

Lot size

7,002 sqft

Year built

1958

Stories

2

Garage spaces

4

Pool

None

Status

Active

Days on market

32

MLS #

245960028

About this property

Exceptional value-add opportunity in the heart of Hawthorne — a 4-unit property with a desirable unit mix, significant rental upside, and a clear path to add value. The front unit is a spacious, renovated 3-bedroom, 2-bath residence that lives like a single-family home, ideal for an owner-occupant or premium rental. Behind it sits a 2-bedroom, 1-bath unit, with two additional 1-bedroom, 1-bath units on the second floor — a versatile unit mix. With an estimated 60%+ upside in rents, investors have a rare opportunity to substantially grow income over time. The property also features two detached two-car garages at the rear, offering ample tenant parking plus strong potential for ADU development above (buyer to verify). Minutes from SpaceX, SoFi Stadium, the Intuit Dome, LAX, and the beach cities, with quick access to the 105 and 405 freeways. A rare combination of a renovated showcase unit, immediate income, major rental upside, and future ADU potential.

Location

11617 Acacia

Hawthorne, Los Angeles, CA, 90250