$1,300,000
-$50,0003245 Marine Avenue, Gardena CA 90249
Multi-Family (4 Units)
Property type
301 days
On market
$397
Price per sqft
2 cars
Garage
1964
Year built
5,591 sqft
Lot size
Open Houses
Overview
Best value money maker in all of Gardena****four units each containing two bedrooms**** each unit has varying stages of upgrades****8 designated parking spots****each apartment has it's own water heater, heating unit, and it's own washer/dryer hookups****Easy access to downtown and LAX makes this is a can't miss opportunity to create positive cash flow every month plus...
Listing provided by: Jenny Kang DRE #00991069 562-900-2131, C-21 Classic Estates
Listing updated: May 16, 2026 at 07:15am.
Last checked: Jun 5, 2026 at 12:00pm
Source: CRMLS #RS25175245
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,800 | $1,800 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,800 | $1,800 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,900 | $1,900 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $1,900 | $1,900 | $2,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Ranges: 4
Rent Control: No
Units Leased: 4
Total Actual Rent: $7,400
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
14.6x
List Price / Annual Gross Rent
Cap Rate
5.95%
NOI / List Price
Gross Scheduled Income: $88,800
Operating Expense: $11,427
Net Operating Income: $77,373
Annual Operating Expenses
Electric: $0
Gardener: $360
Fuel: $0
Insurance: $2,132
Maintenance: $2,914
Trash: $1,920
Water / Sewer: $4,101
Interior
Room Type: Living Room
Cooling: None
Heating: Wall Furnace
Appliances: Gas Range, Water Heater
Fireplace: None
Laundry: Washer Hookup, In Kitchen
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Composition
Common Walls: One Common Wall
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Walkstreet
Pool: None
Spa: None
Fencing: Wrought Iron
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Parking: Assigned
Garage Spaces: 2
Uncovered Spaces: 2
Carport Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 4071016010
Additional Parcels: No
Tax Lot: 148
Zoning: LCR3YY
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 3245 Marine Avenue, Gardena, CA 90249. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,040,000
Total Interest
$1,326,463
Total Payment
$2,366,463
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,078
per month
Property History for 3245 Marine Avenue
Gardena Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90249.
Similar Homes
Listings with similar prices to 3245 Marine Avenue