www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
31664609
31664615

3601 Stephen M White Dr, Los Angeles, CA 90731

JP
CA 01941349
Sage Real Estate
JH
CA 01417642
Sage Real Estate
Listed by Sage Real Estate
$3,500,000
50 days on market
Updated 24 days ago

3605 Stephen M. White Drive

Details
APN 7467-012-019
Property Type Multifamily
Square Footage 9,356
Units 16
Cap Rate 4.91%
NOI $171,762
Tenancy Multi
Pro-Forma Cap Rate 7.31%
Pro-Forma NOI $255,847
Class C
Year Built 1959
Buildings 2
Lot Size (SqFt) 13,008
Investment Type Value Add
Sale Condition N/A

16 units I 22%+ Upside | Coastal Asset

Marketing description

Sage Real Estate is pleased to present 3605 Stephen M. White Drive, a 16-unit multifamily investment opportunity (15 legal units + 1 non-conforming studio) located directly across from Cabrillo Beach in the highly desirable Point Fermin submarket of San Pedro, CA.

Available for the first time in decades, this coastal asset offers investors a rare opportunity to acquire a well-located property with strong in-place income and significant upside potential. The property is currently operating at a 4.91% Cap Rate and 11.26 GRM, with the ability to achieve a 7.31% Cap Rate and 8.66 GRM, representing approximately 22%+ upside in rental income through a value-add strategy .

The property features a desirable unit mix, on-site parking, and select units with harbor and ocean views, creating strong tenant demand for coastal workforce housing. While the asset requires capital improvements, it presents a clear path for investors to reposition and significantly enhance cash flow and long-term value.

Strategically located near Cabrillo Beach, Point Fermin Park, the Marina, and the $500M West Harbor redevelopment, the property benefits from both immediate lifestyle appeal and long-term growth drivers. San Pedro continues to emerge as one of Los Angeles’ most dynamic coastal submarkets, driven by waterfront redevelopment, proximity to the Port of Los Angeles, and increasing demand for attainable coastal living.

This is a unique opportunity to acquire a coastal Los Angeles multifamily asset at an attractive basis with immediate upside and long-term appreciation potential.

Investment highlights

  • 16 Units (15 Legal + 1 Non-Conforming Studio)
  • Prime Point Fermin Coastal Location – Across from Cabrillo Beach
  • First Time on Market in Decades (Rare Generational Asset)
  • Current: 4.91% Cap / 11.26 GRM
  • Pro Forma: 7.31% Cap / 8.66 GRM
  • 22%+ Rental Upside Potential
  • Select Units with Ocean & Harbor Views
  • On-Site Parking + Strong Unit Mix
  • Value-Add Opportunity (Renovation + Management Upside)
  • Near $500M West Harbor Redevelopment
  • Proximity to Port of Los Angeles (Major Employment Hub)
  • High Demand for Coastal Workforce Housing
  • Strong Long-Term Appreciation Potential

Listing Contacts

JP
CA 01941349
Sage Real Estate
JH
CA 01417642
Sage Real Estate
Listed by Sage Real Estate

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$171,762.00
$14,313.50/mo

Valuation Metrics

0
DSCR
4.91%
Cap Rate
4.91%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Jack Patel
License
01941349
Brokerage Phone
213-453-2572
Brokerage Address
2734 East Broadway
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591