Est. cap rate

3.0%

Assumed rent, all units

$6,480/mo

Units

3

Price per unit

$433,000

Est. annual NOI

$38,880

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

Triplex

Bedrooms

5

Bathrooms

4

Building size

3,244 sqft

Lot size

7,503 sqft

Year built

1947

Stories

2

Garage spaces

3

Cooling

None

Pool

None

View

None

Status

Active

Days on market

1

MLS #

248800025

About this property

Position yourself for the 2028 Los Angeles Olympics with this versatile Hawthorne triplex featuring three units: one 3-bedroom 2-bath and two 1-bedroom 1-bath units, two levels. Each with their own entrances to the property. 3 parking garage spaces. All units are tenant-occupied, providing existing rental income, with potential to enhance the property or explore future ADU development, subject to applicable approvals. Conveniently located near LAX, Hawthorne Airport, SoFi Stadium, and Intuit Dome, this property offers access to major transportation hubs, sports and entertainment venues, shopping, dining, and employment centers. With the 2028 Games approaching, investors may wish to evaluate potential lodging demand and rental strategies in the greater Los Angeles area. Future ADU development and short-term rental use are subject to applicable zoning, permits, local regulations, and other restrictions. Buyer to independently verify property details, rental income, zoning, and permitted uses.

Location

11992 Oxford

Hawthorne, Los Angeles, CA, 90250