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.
32341319
32341318

12302 Wardman Street, Whittier, CA 90602-1115 For Sale

Supreme Real Estate Group
Listed by Supreme Real Estate Group
$3,835,000
73 days on market
Updated 73 days ago

12302 Wardman Street

Details
APN 8140-030-037, 8140-030-038
Property Type Land
Sub Type Residential
Square Footage 43,000
Units 24
NOI $166,920
Tenancy Multi
Price per SqFt $89
Year Built 1960
Buildings 3
Acreage 0.987
Zoning R-3
Investment Type Redevelopment

Land | 0.987 acres

Marketing description

The City of Whittier has already rezoned this 43,000-square-foot parcel to R-3 Medium Multiple-Family Residential. The existing industrial use is a grandfathered, non-conforming condition — not a barrier. A developer can move directly to design, entitlement, and permitting, while existing tenants cover the majority of carrying costs during the process.

The triangular configuration creates a distinctive, multi-sided building envelope with strong visual presence from the Greenway Trail. The site is level and fully serviced, minimizing site preparation costs. The existing 7,820 SF of improvements have minimal contributory value and are expected to be demolished as part of any redevelopment.

At the appraised value of $3,835,000, the land basis per buildable unit ranges from $79,895 (under a 100% density bonus scenario) to $159,791 (base density). This favorable entry point, combined with the in-place income offsetting carrying costs, provides a strong foundation for achieving target development yields.

Investment highlights

  • No Rezoning Risk - The R-3 designation is already in place. No entitlement gamble required. A developer can move directly to design and permitting — the single greatest risk in California land acquisition has been eliminated.
  • Income While You Plan - ~$13,910/month from existing tenants covers approximately 79% of carrying costs at a 5.5% annual rate. The lease expirations are naturally staggered to align with a typical 24–36 month development pipeline.
  • Trail Adjacency - Direct frontage on the 7.5-mile Whittier Greenway Trail — one of the city's most valued public amenities. Trail-adjacent apartments command premium rents and faster lease-up, as proven by the nearby Cierra Apartments.
  • Priced 15–20% Below Market at $89.19/SF
  • Land Basis / Unit (Base Density) ~$159,791
  • Land Basis / Unit (50% Bonus) ~$106,527
  • Land Basis / Unit (100% Bonus) ~$79,895

Listing Contacts

Supreme Real Estate Group
Listed by Supreme Real Estate Group

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
$166,920.00
$13,910.00/mo

Valuation Metrics

0
DSCR
4.35%
Cap Rate
4.35%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All
*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