$1,200,000
5138 W 135th, Hawthorne CA 90250
Multi-Family (Duplex)
Property type
12 days
On market
$782
Price per sqft
0 cars
Garage
1947
Year built
5,288 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional income opportunity in prime Hawthorne location! This duplex offers a spacious front home (5138 W. 135th St.) with 3 bedrooms and 2 bathrooms, including a private primary suite with walk-in closet and en-suite bath. The detached rear structure features an upper-level 1 bedroom, 1 bathroom unit (5140 W. 135th St.) along with a bonus studio-style space below for...
Listing provided by: Melinda Flynn DRE #01320480 310-728-5795, Beach Keys Real Estate, Frank Ponce DRE #00861049 310-791-6017, Coldwell Banker Realty
Listing updated: May 25, 2026 at 07:47pm.
Last checked: Jun 5, 2026 at 07:00am
Source: CRMLS #PV26112430
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $3,500 | $3,500 | $5,233 | Unfurnished |
| 1 | 1 | 1 | — | $1,870 | $1,870 | $2,458 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 3
Separate Gas Meters: 2
Separate Water Meters: 1
Disposal: 2
Ranges: 2
Refrigerator: 2
Rent Control: No
Tenant Pays: Cable Tv, Electricity, Gas, Telephone
Financial Snapshot
Gross Rent Multiplier
18.6x
List Price / Annual Gross Rent
Cap Rate
4.98%
NOI / List Price
Gross Scheduled Income: $64,440
Vacancy Allowance Rate: 5%
Operating Expense: $4,691
Net Operating Income: $59,749
Annual Operating Expenses
Electric: $0
Gardener: $900
Insurance: $1,088
Trash: $1,412
Water / Sewer: $1,291
Interior
Interior Features: All Bedrooms Up, All Bedrooms Down
Room Type: Bedroom, Other
Flooring: Laminate
Cooling: None
Heating: Central
Appliances: Barbecue, Disposal, Gas Range, Refrigerator
Fireplace: None
Laundry: Common Area
Accessibility: None
Entry Location: North Facing Front Door
Exterior
Architectural Style: Contemporary
Property Attached: No
Stories Total: 1
Levels: Two
Roof: Asphalt
Foundation: Concrete Perimeter
Construction Materials: Asphalt, Drywall, Concrete
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Fencing: Wood
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Phone Connected, Sewer Connected, Water Connected
View: Neighborhood
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4147001012
Additional Parcels: No
Tax Lot: 4
Tax Block: 7
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 5138 W 135th, Hawthorne, CA 90250. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$960,000
Total Interest
$1,224,427
Total Payment
$2,184,427
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,468
per month
Property History for 5138 W 135th
Hawthorne Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90250.
Similar Homes
Listings with similar prices to 5138 W 135th