$3,200,000
21719 Hawaiian, Hawaiian Gardens CA 90716
Multi-Family (8 Units)
Property type
37 days
On market
$461
Price per sqft
6 cars
Garage
1957
Year built
39,567 sqft
Lot size
Home highlights
Open Houses
Overview
RARE MULTI-PARCEL INVESTMENT | STRONG INCOME + DEVELOPMENT UPSIDE | 4 PARCELS ON ONE APN Welcome to 21719–21733-21801 Hawaiian Ave, a unique and high-potential investment opportunity in the heart of Hawaiian Gardens. This offering consists of four parcels under one APN, providing a rare combination of existing income, multiple structures, and significant development...
Listing provided by: Ixbalanque Garcia DRE #02035537 562-474-1722, Won Suk Kim Real Estate, Inc.
Listing updated: Apr 29, 2026 at 06:26am.
Last checked: Jun 4, 2026 at 05:01pm
Source: CRMLS #DW26092304
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,600 | $1,600 | $1,800 | Unfurnished |
| 1 | 3 | 2 | — | $3,100 | $3,100 | $3,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,800 | $1,800 | $1,800 | Unfurnished |
| 1 | 2 | 1 | — | $2,600 | $2,600 | $2,600 | Unfurnished |
| 1 | 2 | 2 | — | $3,050 | $3,050 | $3,050 | Unfurnished |
| 1 | 2 | 2 | — | $2,500 | $2,500 | $3,000 | Unfurnished |
| 1 | 2 | 2 | — | $2,500 | $2,500 | $3,000 | Unfurnished |
| 1 | 2 | 2 | — | $3,000 | $3,000 | $3,000 | Unfurnished |
# of Buildings: 4
# of Units Total: 8
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 2
Rent Control: Yes
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
5.97%
NOI / List Price
Gross Scheduled Income: $241,800
Operating Expense: $50,620
Net Operating Income: $191,180
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $3,600
Fuel: $0
Insurance: $6,600
Licenses: $420
Maintenance: $0
New Taxes: $40,000
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Interior
Cooling: Ductless
Heating: Ductless
Fireplace: Living Room
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 2
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7076005020
Additional Parcels: No
Tax Lot: 18
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 21719 Hawaiian, Hawaiian Gardens, CA 90716. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,560,000
Total Interest
$3,265,139
Total Payment
$5,825,139
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,664
per month
Property History for 21719 Hawaiian
Hawaiian Gardens Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90716.
Similar Homes
Listings with similar prices to 21719 Hawaiian