$1,499,000
1236 N Wilmington, Wilmington CA 90744
Multi-Family (4 Units)
Property type
72 days
On market
$287
Price per sqft
0 cars
Garage
1947
Year built
13,343 sqft
Lot size
Open Houses
Overview
Fully renovated turnkey mixed-use asset with ADU development potential on a 13,343 SF lot zoned LAC1.5. Large rear yard and favorable layout support the potential to add 3+ ADUs (buyer to verify) — strong value-add opportunity to increase density and long-term income. ***Current unit mix: 4 total units — 2 commercial (Private Kitchen at $3,000/mo, & one Vacant...
Listing provided by: Olga Wright DRE #01315042 310-606-2076, Lyon Stahl Investment Real Estate, Inc., Christopher Bald DRE #01909867 310-463-4575, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Mar 25, 2026 at 06:26pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #SB26061310
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,165 | $2,165 | $2,230 | Unfurnished |
| 1 | 1 | 1 | — | $1,950 | $1,950 | $2,100 | Unfurnished |
| 1 | 0 | 0 | — | $0 | $0 | $3,500 | Unfurnished |
| 1 | 0 | 0 | — | $3,000 | $3,000 | $3,090 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
11.2x
List Price / Annual Gross Rent
Cap Rate
6.46%
NOI / List Price
Gross Scheduled Income: $133,380
Operating Expense: $32,545
Net Operating Income: $96,833
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $6,008
Maintenance: $2,400
New Taxes: $18,138
Trash: $0
Water / Sewer: $6,000
Interior
Heating: Forced Air
Laundry: Laundry Room
Entry Location: 2
Exterior
Property Attached: Yes
Stories Total: 1
Levels: Two
Common Walls: One Common Wall
Lot Features: Near Park, Near Public Transit, Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 7415012042
Additional Parcels: No
Tax Lot: 19
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Sidewalks, Park
Nearby Schools
Nearby schools around the 1236 N Wilmington, Wilmington, CA 90744. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,199,200
Total Interest
$1,529,514
Total Payment
$2,728,714
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,291
per month
Property History for 1236 N Wilmington
Wilmington Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90744.
Similar Homes
Listings with similar prices to 1236 N Wilmington