$1,900,000
1261 W 139th Street, Gardena CA 90247
Multi-Family (5 Units)
Property type
266 days
On market
$332
Price per sqft
4 cars
Garage
1953
Year built
27,985 sqft
Lot size
Open Houses
Overview
This exceptional investment opportunity features five detached single-family homes situated on an expansive lot in the heart of Gardena, California. Together, the residences offer a combined total of 13 bedrooms and 7 bathrooms, with a gross living area of approximately 5,723 square feet. Each unit is thoughtfully configured to provide a diverse mix of living arrangements. The...
Listing provided by: Josephine Tan DRE #01706011, Premier Real Estate & Mortgage Services, Joshua Tan DRE #02179974, Premier Real Estate & Mortgage Services
Listing updated: May 27, 2026 at 12:41am.
Last checked: Jun 5, 2026 at 10:00pm
Source: CRMLS #SB25215710
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $2,900 | $2,900 | $3,200 | Unfurnished |
| 1 | 2 | 1 | — | $2,050 | $2,050 | $2,250 | Unfurnished |
| 1 | 2 | 1 | — | $2,050 | $2,050 | $2,250 | Unfurnished |
| 1 | 2 | 1 | — | $2,050 | $2,050 | $2,250 | Unfurnished |
| 1 | 3 | 2 | — | $1,800 | $1,800 | $1,980 | Unfurnished |
# of Buildings: 5
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 5
Rent Control: No
Units Leased: 5
Total Actual Rent: $10,850
Financial Snapshot
Gross Rent Multiplier
14.6x
List Price / Annual Gross Rent
Cap Rate
2.82%
NOI / List Price
Gross Scheduled Income: $130,200
Operating Expense: $76,572
Net Operating Income: $53,628
Annual Operating Expenses
Insurance: $3,500
Professional Management: $0
Trash: $38
Interior
Laundry: Washer Hookup
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shingle
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6115010002
Additional Parcels: No
Tax Lot: 34
Zoning: GAR2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 1261 W 139th Street, Gardena, CA 90247. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,520,000
Total Interest
$1,938,676
Total Payment
$3,458,676
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,737
per month
Property History for 1261 W 139th Street
Gardena Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90247.
Similar Homes
Listings with similar prices to 1261 W 139th Street