contect:6576665000 wechat:chuanqit 🏢 Hawthorne Multifamily Gem | 5 Units • 3x2BR + 2x1BR • ADU Potential • 7.22% CAP • Investor Dream Value-Add Opportunity • 6,563 SF Lot • Carport Parking • Prime Location • High Rental Demand Welcome to a prime value-add investment in Hawthorne's high-demand rental market! This 5-unit property (3x2BR + 2x1BR) offers strong in-place cash flow at a 7.22% CAP rate with upside to 8.45%+ through rent increases and improvements — perfect for investors seeking stable income, ADU potential, and proximity to major employers, SpaceX, freeways, and South Bay amenities. ✨ Property Highlights 5 units total — ideal mix for diverse tenants: 3 two-bedroom units — family or roommate appeal 2 one-bedroom units — perfect for singles or couples 3,460 SF building — well-maintained with value-add potential 6,563 SF lot — room for ADU (verify zoning) — expand income 5 carport spaces + street/alley access — ample parking — rare in multifamily Current 7.22% CAP rate — strong in-place cash flow 8.45% market CAP potential — achievable through: Rental rate increases (~15% below market) Unit upgrades (floors, kitchens, baths) ADU development 🏗️ Value-Add Opportunities Cosmetic upgrades — modernize units to command premium rents ADU development — add a 500–800 SF unit (check local ordinances) Common area improvements — landscaping, lighting, and storage Operational efficiencies — reduce expenses and boost NOI 📍 Prime Hawthorne Location Near SpaceX + tech employers — high tenant demand from aerospace/tech workers Walk to retail + dining — convenience stores, cafes, and services — daily needs covered Easy freeway access (105, 405, 110) — commute to LAX, El Segundo, or DTLA in minutes Growing area — Hawthorne is booming with new developments — appreciation upside 💰 Investment Breakdown Purchase price: $1,850,000 (est.) Current NOI: $133,570 (7.22% CAP) Pro forma NOI: $156,250 (8.45% CAP) 5-year appreciation potential: 25–35% (with improvements + market growth) ADU value-add: 150K–250K+ in equity (if permitted) 🎯 Perfect For Value-add investors seeking a high-cash-flow asset with upside 1031 exchangers looking for a replacement property Portfolio builders adding a stable South Bay multifamily First-time multifamily buyers stepping into a manageable 5-unit 🔥 Don’t Wait — This Hawthorne Gem Won’t Last! 5-unit value-adds with ADU potential near SpaceX rarely hit the market. Schedule a tour today and see the units, lot, and parking for yourself. Contact us for rent rolls, expense reports, or ADU zoning details! 🔹 Quick close possible 🔹 Ideal for portfolio or DSCR loans 🔹 Some seller financing negotiable Unlock the potential — where cash flow, location, and growth meet. 🚀💰 Note: Buyer to verify rents, permits, and ADU feasibility. Perfect for investors ready to capitalize on Hawthorne’s rental demand!