$1,650,000
-$50,00013206 S Vermont, Gardena CA 90247
Multi-Family (5 Units)
Property type
52 days
On market
$716
Price per sqft
0 cars
Garage
1953
Year built
7,504 sqft
Lot size
Open Houses
Overview
Welcome to 13206 S Vermont Ave, Gardena — a well-maintained and fully updated 5-unit income property offering strong cash flow and long-term upside. This attractive asset includes four primary units plus a permitted ADU, providing a desirable unit mix that appeals to a wide range of tenants. All units have been thoughtfully remodeled with modern finishes, ensuring...
Listing provided by: Ixbalanque Garcia DRE #02035537 562-474-1722, Won Suk Kim Real Estate, Inc.
Listing updated: May 19, 2026 at 12:25am.
Last checked: Jun 15, 2026 at 01:00pm
Source: CRMLS #DW26090013
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,400 | $2,400 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $2,400 | $2,400 | $2,400 | Negotiable |
| 1 | 2 | 1 | — | $2,400 | $2,400 | $2,400 | Negotiable |
| 1 | 2 | 1 | — | $2,400 | $2,400 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $2,400 | $2,400 | $2,400 | Unfurnished |
# of Buildings: 3
# of Units Total: 5
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
11.5x
List Price / Annual Gross Rent
Cap Rate
6.43%
NOI / List Price
Gross Scheduled Income: $144,000
Operating Expense: $31,452
Net Operating Income: $112,547
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $9,037
Licenses: $540
Maintenance: $0
New Taxes: $21,875
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Interior
Cooling: Ductless
Heating: Ductless
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6117030005
Additional Parcels: No
Tax Lot: 5
Tax Block: 45
Community
Senior Community: No
Community Features: Street Lights