$1,049,000
4853 W 116th St, Hawthorne CA 90250
Multi-Family (Duplex)
Property type
9 days
On market
$494
Price per sqft
3 cars
Garage
1942
Year built
5,601 sqft
Lot size
Open Houses
Overview
First time on the market in 28 years! A 2 unit multifamily property with a bonus non conforming unit, located in the northwest area of Hawthorne. The property features long term tenants residing in a 2 bedroom/1 bathroom front unit and a 3 bedroom/1 bathroom back unit. The back unit was originally configured with two smaller bathrooms, which ownership upgraded to one large...
Listing provided by: Daniel Gomez DRE #02081392 562-318-0214, Younglewin Advisors, Inc.
Listing updated: Jun 2, 2026 at 01:17pm.
Last checked: Jun 2, 2026 at 02:00pm
Source: CRMLS #PW26114909
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,650 | $2,650 | $2,795 | — |
| 1 | 3 | 1 | — | $2,400 | $2,400 | $2,995 | — |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 2
Total Actual Rent: $60,600
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
17.3x
List Price / Annual Gross Rent
Cap Rate
5.95%
NOI / List Price
Gross Scheduled Income: $60,600
Operating Expense: $22,174
Net Operating Income: $62,426
Annual Operating Expenses
Electric: $300
Gardener: $1,200
Fuel: $0
Insurance: $2,655
Maintenance: $1,300
New Taxes: $13,579
Trash: $792
Water / Sewer: $1,848
Other Expense: $500
Interior
Laundry: Inside
Entry Location: Street
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 3
Uncovered Spaces: 5
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4141018029
Additional Parcels: No
Tax Lot: 60
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking, Curbs, Sidewalks
Nearby Schools
Nearby schools around the 4853 W 116th St, Hawthorne, CA 90250. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$839,200
Total Interest
$1,070,353
Total Payment
$1,909,553
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,547
per month
Property History for 4853 W 116th St
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 4853 W 116th St