NOT LISTED FOR SALE

1104 Opal St Redondo Beach, CA 90277

Estimated Value: $2,179,000 - $2,666,000

9 Beds
8 Baths
4,610 Sq Ft
$520/Sq Ft Est. Value

Last Sold August 17, 2023

Last sale price $2,265,000 $491 Per Sq Ft

Est. 6% increase in value since last sale

Current estimated payment $14,783/month

56 Days on Market

Highlights

  • Cul-De-Sac
  • Laundry Room
  • Turnkey
  • Alta Vista Elementary School Rated A+
  • Landscaped
  • Front Yard

About This Home

As of August 2023

The subject property is a 4 unit apartment complex in a Prime area of South Redondo Beach on a quiet cul-de-sac just 1 mile from the beach! The property has been in the same family for 45 years and has been well maintained. The rents are significantly below market, with 25-40% upside in rental income on all units. There is immediate upside of 6% on each unit as the seller only gave tenants a 3% increase as of May 1, 2023 and all tenants are on a month-to-month tenancy.

The front unit is a large 3-bedroom 2-bath Townhome style unit with an attached 2 car garage. The remaining units are 2-bedroom 1.75-bath units with shared garages, and there are open parking spaces for 2 vehicles.

The building is all electric, and the units are separately metered, so that the tenants pay their own electric utilities. There is a laundry room on site that is on a lease with WEB. Each unit has a patio or balcony and there is a common area in back for tenants to BBQ. The building features pitched roofs, copper plumbing and high quality Milgard brand windows have been installed in place of the original windows.

This is a great opportunity for an investor or someone who wants to occupy a unit at some time in the future.

Last Agent to Sell the Property

Stephen Lampe

Re/Max Commercial & Investment License #01164364 Listed on: 06/08/2023

Last Buyer's Agent

Lon Pascal

Pelegrino Properties License #02071796

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1965 | Remodeled

Lot Details

  • 7,210 Sq Ft Lot
  • Two or More Common Walls
  • Cul-De-Sac
  • Landscaped
  • Front Yard

Parking

  • 6 Car Garage
  • Parking Available
  • Assigned Parking

Home Design

  • Apartment
  • Entry on the 1st floor
  • Turnkey

Interior Spaces

  • 4,610 Sq Ft Home
  • 2-Story Property
  • Living Room with Fireplace
  • Laundry Room

Bedrooms and Bathrooms

  • 9 Bedrooms
  • 8 Bathrooms

Utilities

  • Natural Gas Not Available
  • Phone Available
  • Cable TV Available

Listing and Financial Details

  • Tenant pays for cable TV, electricity, telephone
  • Tax Lot 3
  • Assessor Parcel Number 7506023073
  • $1,244 per year additional tax assessments

Community Details

Building Details

  • 4 Leased Units
  • Rent Control
  • 5 Separate Electric Meters
  • 1 Separate Water Meter
  • Electric Expense $540
  • Gardener Expense $840
  • Insurance Expense $2,305
  • Maintenance Expense $2,000
  • Trash Expense $2,208
  • Water Sewer Expense $2,088
  • New Taxes Expense $26,496
  • Operating Expense $37,373
  • Gross Income $107,196
  • Net Operating Income $66,619

Additional Features

  • 4 Units
  • Laundry Facilities

Property Details

Home Type

Multi-Family

Year Built

Built in 1965 | Remodeled

Lot Details

7,210 Sq Ft Lot

Parking

6

Listing Details

  • CapRate: 2.90
  • Property Attached: Yes
  • Road Frontage Type: City Street
  • Road Surface Type: Paved
  • Water Sewer Expenses: 2088.00
  • Zoning: RBRMD
  • Property Condition: Turnkey, Updated/Remodeled
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 840.00
  • Parcel Number: 7506023073
  • Year Built: 1965
  • Special Features: None

Interior Features

  • Fireplace: Yes
  • Stories: 2
  • Common Walls: 2+ Common Walls
  • Entry Level: 1
  • Fireplace Features: Living Room
  • Levels: Two
  • Price Per Square Foot: 491.32
  • Room Type: Laundry, Living Room, Master Bathroom, Master Bedroom

Exterior Features

  • Pool Private: No
  • Spa: No

Garage/Parking

  • Garage Spaces: 6.00
  • Parking: Yes
  • Parking Features: Assigned
  • Total Parking Spaces: 6.00

Utilities

  • Utilities: Cable Available, Electricity Connected, Natural Gas Not Available, Phone Available, Sewer Connected, Water Connected
  • Laundry: Yes
  • Laundry Features: Common Area, Community
  • Sewer: Public Sewer
  • Trash Expense: 2208.00
  • Water Source: Public

Condo/Co-op/Association

  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Curbs, Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Cul-De-Sac, Front Yard, Landscaped, Lot 6500-9999
  • Lot Size Sq Ft: 7210.00
  • Lot Size Acres: 0.1655

Rental Info

  • Tenant Pays: Cable TV, Electricity, Telephone

Multi Family

  • Electric Expense: 540.00
  • Gross Income: 107196.00
  • Gross Multiplier: 21.46
  • Gross Operating Income: 103992.00
  • Gross Scheduled Income: 106800.00
  • Insurance Expense: 2305.00
  • Laundry Income: 396.00
  • Lot Size Area: 7210.0000 Square Feet
  • Maintenance Expense: 2000.00
  • Net Operating Income: 66619.00
  • Number Of Separate Electric Meters: 5
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 4
  • Number Of Units Total: 4
  • Operating Expense: 37373.00
  • Rent Control: Yes
  • Total Actual Rent: 8900.00
  • Total Expenses: 37373.00

Tax Info

  • New Taxes Expense: 26496.00
  • Tax Census Tract: 6213.01
  • Tax Lot: 3
  • TaxOtherAnnualAssessmentAmount: 1244.00

Ownership History

Date Name Owned For Owner Type

Purchase Details

Closed on
Jan 22, 2024
Sold by
Shamryla Living Trust
Bought by
1104 Opal Llc
Current Estimated Value
$2,397,122

Purchase Details

Closed on
Nov 30, 2023
Sold by
Shamryla Yahor
Bought by
Shamryla Living Trust and Shamryla

Purchase Details

Listed on
Jun 8, 2023
Closed on
Aug 8, 2023
Sold by
Allgauer Intervivos Trust and Wilson Kimberly Ann
Bought by
Shamryla Yahor
Seller's Agent
Stephen Lampe
Re/Max Commercial & Investment
Buyer's Agent
Lon Pascal
Pelegrino Properties
List Price
$2,400,000
Sold Price
$2,265,000
Premium/Discount to List
-$135,000
-5.62%
Views
108

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Avg. Annual Appreciation
2.20%
Source: Public Records

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Purchase History

Date Buyer Sale Price Title Company
1104 Opal Llc -- None Listed On Document
Shamryla Living Trust -- None Listed On Document
Shamryla Yahor $2,265,000 First American Title
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft
08/17/2023 08/17/23 Sold $2,265,000 -1.5% $491 / Sq Ft
08/03/2023 08/03/23 Pending -- -- --
07/21/2023 07/21/23 Price Changed $2,300,000 -4.2% $499 / Sq Ft
06/08/2023 06/08/23 For Sale $2,400,000 -- $521 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $26,084 $2,310,300 $1,732,980 $577,320
2024 $26,084 $2,265,000 $1,699,000 $566,000
2023 $5,595 $396,337 $147,652 $248,685
2022 $5,533 $388,566 $144,757 $243,809
2021 $5,561 $380,948 $141,919 $239,029
2019 $5,468 $369,651 $137,710 $231,941
2018 $5,249 $362,404 $135,010 $227,394
2016 $5,052 $348,333 $129,768 $218,565
2015 $4,973 $343,101 $127,819 $215,282
2014 $4,943 $336,381 $125,316 $211,065
Source: Public Records

Agents Affiliated with this Home

  • Section Image
  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SB23101204

California Regional Multiple Listing Service (CRMLS)

APN: 7506-023-073

Your Personal Tour Guide

Ask me questions while you tour the home.