$5,300,000
-$100,000480 Rosecrans Avenue, Manhattan Beach CA 90266
Multi-Family (7 Units)
Property type
60 days
On market
$721
Price per sqft
0 cars
Garage
1974
Year built
5,888 sqft
Lot size
Open Houses
Overview
480 Rosecrans Ave offers a rare opportunity to acquire a 7-unit multifamily asset in the highly sought-after Sand Section of Manhattan Beach featuring a strong 5.03% current CAP rate in one of Southern California’s most supply-constrained coastal rental markets The property features a townhome-style configuration with a highly attractive unit mix of (2) 3-bed/3-bath, (4)...
Listing provided by: Brett Lyon DRE #01717818 310-706-4066, Lyon Stahl Investment Real Estate, Inc., Woody Stahl DRE #01399621 310-425-9838, Lyon Stahl Investment Real Est
Listing updated: May 6, 2026 at 06:18pm.
Last checked: Jun 5, 2026 at 03:00pm
Source: CRMLS #SB26071305
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 3 | — | $5,900 | $5,900 | $6,000 | Unfurnished |
| 1 | 3 | 3 | — | $6,000 | $6,000 | $6,000 | Unfurnished |
| 1 | 2 | 2 | — | $4,400 | $4,400 | $4,650 | Unfurnished |
| 1 | 2 | 2 | — | $4,400 | $4,400 | $4,650 | Unfurnished |
| 1 | 2 | 2 | — | $4,200 | $4,200 | $4,650 | Unfurnished |
| 1 | 2 | 2 | — | $4,400 | $4,400 | $4,650 | Unfurnished |
| 1 | 1 | 1 | — | $2,900 | $2,900 | $2,975 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
13.7x
List Price / Annual Gross Rent
Cap Rate
5.03%
NOI / List Price
Gross Scheduled Income: $386,400
Vacancy Allowance: $11,592
Vacancy Allowance Rate: 3%
Operating Expense: $107,992
Net Operating Income: $266,218
Annual Operating Expenses
Electric: $0
Gardener: $1,200
Fuel: $0
Insurance: $9,184
Maintenance: $15,456
New Taxes: $60,746
Professional Management: $15,456
Trash: $0
Water / Sewer: $0
Other Expense: $5,950
Interior
Laundry: Common Area
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 4
Levels: Three Or More
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Carport
Garage Spaces: 0
Carport Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 4175006032
Additional Parcels: No
Tax Lot: 10
Community
Senior Community: No
Community Features: Biking
Nearby Schools
Nearby schools around the 480 Rosecrans Avenue, Manhattan Beach, CA 90266. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$4,240,000
Total Interest
$5,407,886
Total Payment
$9,647,886
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$32,471
per month
Property History for 480 Rosecrans Avenue
Manhattan Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90266.
Similar Homes
Listings with similar prices to 480 Rosecrans Avenue