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.
34001149
34001150

2 Locations

SB
CA 01859098
Berkadia Commercial Mortgage El Segundo
Listed by Berkadia Commercial Mortgage El Segundo
$2,495,000
6 days on market
Updated 6 days ago

Bella Vista Apartments

Details
APN 7351-007-017, 7351-007-018
Property Type Multifamily
Sub Type Apartment Building
Square Footage 7,756
Units 12
Cap Rate 5.30%
NOI $132,211
Occupancy 97%
Tenancy Multi
Pro-Forma Cap Rate 7.65%
Pro-Forma NOI $190,798
Price per SqFt $322
Class C
Year Built 1964
Buildings 2
Stories 2
Lot Size (SqFt) 14,007
Zoning LARD1.5
Parking Spaces 12 spaces
Parking per 1,000 SqFt 1.55
Investment Type Value Add

Multifamily | 5.30% CAP | 12 Units

Marketing description

Bella Vista presents a rare opportunity to acquire two side-by-side six-unit buildings in the high-demand Harbor Gateway submarket. With major capital improvements already completed and a significant gap between current and market rents, this asset is perfectly positioned for an investor seeking a stabilized property with a clear path to a high-yield exit.

Bella Vista is a 12-unit apartment property located in the Torrance P.O. neighborhood of Los Angeles. The property consists of two 6-unit buildings with a rentable square footage of 7,756 square feet and is situated on two parcels totaling 14,007 square feet. Built in 1964, the property is subject to the City of Los Angeles Rent Control Ordinance.

The subject property consists of 8 one-bedroom / one-bath units, and 4 two-bedroom / one-bath units. The curb appeal features a two-tone paint scheme, clean landscaping and wrought-iron gates. Parking consists of a total of 12 uncovered spaces located at the rear of the property. The building is separately metered for electricity and gas. Ownership has recently upgraded the elevated walkways, painted the building, and added a high-end camera system for tenant safety.

Investment highlights

  • Located along Western Avenue, providing easy access to Old Town Torrance and the 405 Freeway.
  • Current rents sit approximately 25% below market, providing a conservative 7.5% Cap Rate pro forma upon unit turnover and renovation.
  • Priced at a large discount to replacement cost.
  • Reduced immediate ownership costs with new roofs, fresh exterior paint, new individual water heaters, upgraded exterior walkways, and a high-end security camera system.
  • Boasts an excellent Jobs Proximity Index of 92.0, with over 560,000 jobs within a 20-minute commute.
  • Comprised of 8 large one-bedroom units and 4 two-bedroom units, catering to the area's primary renter demographic.
  • An undersupplied affordable rental market with zero significant apartment deliveries within a 1-mile radius.
  • Two identical 6-unit buildings situated on two parcels, offering flexible long-term exit strategies.
  • Featuring a modern two-tone paint scheme, professional landscaping, and wrought-iron gating.
  • Units are individually metered for both gas and electricity, minimizing landlord utility exposure.
  • 12 dedicated uncovered parking spaces located at the rear of the property.

Listing Contacts

SB
CA 01859098
Berkadia Commercial Mortgage El Segundo
Listed by Berkadia Commercial Mortgage El Segundo

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
$132,211.00
$11,017.58/mo

Valuation Metrics

0
DSCR
5.3%
Cap Rate
5.3%
ROI

Map

Zoning

Intelligence Badge
RD1.5-1 ResidentialMulti FamilyRestricted Density Multiple Dwelling
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 674 uses
View all 674 uses
Last updated Jun 22, 2026 For deeper zoning details, reports are available at Zoneomics

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