$1,550,000
2128 W 157th, Gardena CA 90249
Multi-Family (5 Units)
Property type
25 days
On market
$322
Price per sqft
0 cars
Garage
1960
Year built
6,303 sqft
Lot size
Home highlights
Open Houses
Overview
5 unit apartment building located in desirable Gardena neighborhood! Unit one features 3 bed, 1.75 bath front unit with new oven (2024), small patio and updated forced air heater installed 2010. Unit two is a ground floor unit featuring 2 beds, 1.5 baths, new bathroom flooring (2024) with a patio. Unit three is a lower level unit featuring 2 beds, 1.5 baths with a patio. Unit...
Listing provided by: Melissa Okabe DRE #02036508, Alta Properties, Thomas Okabe DRE #00716799 310-515-7113, Alta Properties
Listing updated: Jun 8, 2026 at 08:18pm.
Last checked: Jun 8, 2026 at 09:00pm
Source: CRMLS #SB26104083
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,468 | $2,468 | $3,100 | Unfurnished |
| 1 | 2 | 2 | — | $1,905 | $1,905 | $2,300 | Unfurnished |
| 1 | 2 | 2 | — | $2,057 | $2,057 | $2,300 | Unfurnished |
| 1 | 2 | 2 | — | $0 | $0 | $2,400 | Unfurnished |
| 1 | 2 | 2 | — | $0 | $0 | $2,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: No
Units Leased: 3
Total Actual Rent: $6,430
Financial Snapshot
Gross Rent Multiplier
11.6x
List Price / Annual Gross Rent
Cap Rate
6.99%
NOI / List Price
Gross Scheduled Income: $133,560
Operating Expense: $25,282
Net Operating Income: $108,278
Annual Operating Expenses
Electric: $590
Gardener: $1,960
Fuel: $1,407
Insurance: $9,691
Professional Management: $5,300
Trash: $2,554
Water / Sewer: $3,780
Interior
Flooring: Vinyl
Heating: Forced Air
Appliances: Dryer, Washer
Fireplace: None
Laundry: Common Area, Washer Hookup, Dryer Included, Washer Included
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Window Features: Double Pane Windows
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
View: Neighborhood
Garage and Parking
Parking: Carport
Garage Spaces: 0
Carport Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4063014005
Additional Parcels: No
Tax Lot: 5
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 2128 W 157th, Gardena, CA 90249. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,240,000
Total Interest
$1,581,552
Total Payment
$2,821,552
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,602
per month
Property History for 2128 W 157th
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 2128 W 157th