Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Turnkey Duplex with Attached ADU Title is generated by Realmo AI

    25628 Rolling Hills Way, Torrance, CA 90505

    View on Map
    Claim this Listing
    New
    For Sale
    $1,735,000

    2022-built duplex-style home with attached ADU, both units tenant-occupied on month-to-month leases.

    Type:Investment
    Added:
    Jun 4, 2026
    Days on Market:
    3
    Last Refresh:
    Jun 6 at 2:30 am

    Property Features for 25628 Rolling Hills Way

    General Information

    Standard status
    Active
    Property subtype
    Investment

    Building Details

    Year Built
    2022

    We can help!

    Listing Contact
    Meredith Johnson

    Listing agent Meredith Johnson

    Listing office

    Listing date Jun 4, 2026

    Source Elliman

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Meredith Johnson

    HighLights

    • 2022‑built single‑family home with attached 2‑bed/2.5‑bath ADU, operating as a duplex
    • Both units are tenant‑occupied on month‑to‑month leases for potential flexibility
    • Main home rents for $5,400/month (3 bed, 2.5 bath)
    • Attached ADU rents for $4,050/month (2 bed, 2.5 bath)
    • Current gross scheduled income of $113,400 with low operating expenses of $25,445
    • Stated 5.1 cap rate based on low expenses and strong income

    Overview

    Built in 2022, this property is a single-family home configured to operate as a duplex, plus an attached ADU. The main residence offers 3 bedrooms and 2.5 bathrooms, while the attached ADU provides 2 bedrooms and 2.5 bathrooms. Both units are currently rented and run on month-to-month leases, providing an immediate tenancy setup.

    Located in Torrance, this income property is positioned for day-to-day livability with Walk Score and Bike Score metrics reported as very walkable and bikeable, respectively. Public transit is also noted as available, though at a lower rating than walking and biking.

    For investors seeking a turnkey, tenant-occupied duplex configuration, the attached ADU creates two separate living spaces under one ownership. The month-to-month lease structure may appeal to buyers who prefer tenant flexibility, while the existing split-bedroom layout can support a range of household types. With the property already operating as an income-producing duplex, it may be well suited for buyers looking to acquire a fully functioning rental arrangement rather than repositioning an unoccupied building.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Torrance
    County
    Los Angeles
    State
    California
    Longitude
    -118.3370327
    Latitude
    33.7907347

    Nearby Similar for Sale

    • $1,600,000
      2,275 SF

      Torrance Retail/Office Investment Opportunity

      Freestanding retail/office building in Torrance with income potential.
      18750 Crenshaw, Torrance, CA 90504
      View Details
    • $1,450,000
      2,324 SF

      Torrance Commercial Building with Parking

      Well-maintained 2,324 sqft Torrance building with parking.
      1629 Crenshaw, Torrance, CA 90501
      View Details
    • $1,735,000
      3,191 SF

      Duplex with Attached ADU

      Built in 2022, this attached-duplex configuration offers two tenant-occupied units with month-to-month leases.
      25628 Rolling Hills Way, Torrance, CA 90505
      View Details
    • $1,250,000
      2,800 SF

      Torrance Commercial Space For Sale

      Prime downtown Torrance location ideal for retail or office.
      1276 Sartori, Torrance, CA 90501
      View Details
    • $4,999,900
      23,580 SF

      Torrance Office Building For Sale

      Office building in prime location with high traffic and parking.
      17002 Prairie Avenue, Torrance, CA 90504
      View Details
    • $1,700,000
      3,648 SF

      Mid-Century Modern 5-Unit Collection

      Meticulously maintained 5-unit investment property in the heart of Old Torrance.
      2363 Torrance Boulevard, Torrance, CA 90501
      View Details
    • $3,000,000
      6,000 SF

      Torrance Industrial Warehouse Opportunity

      6,000 SF industrial warehouse for sale in Torrance, CA.
      2423 Moreton, Torrance, CA 90505
      View Details
    • $45,000

      Established Barber/Beauty Shop Opportunity

      Prime location barber/beauty shop with loyal customer base.
      3125 Artesia, Torrance, CA 90504
      View Details
    • $1,795,000
      2,550 SF

      Remodeled Home with ADU

      Remodeled farmhouse with ADU in North Torrance.
      3778 Artesia Boulevard -3780, Torrance, CA 90504
      View Details
    • $1,750,000
      3,754 SF

      Torrance Quadruplex: Investor Opportunity

      Four-unit building in Torrance with recent updates and stable tenants.
      1555 W 204th, Torrance, CA 90501
      View Details
    • $2,595,000
      2,967 SF

      South Torrance Home with Detached ADU

      Spacious home with detached ADU, income potential, near beaches.
      23404 Anza Avenue, Torrance, CA 90505
      View Details
    • $1,879,000
      3,896 SF

      Single-Family Home with ADU

      Newly built 5-bedroom home with an attached casita, offering flexible space for guests, work, or rental use.
      2124 W 238th Street, Torrance, CA 90501
      View Details

    FAQs

    What type of property is this?
    Duplex - 2022-built duplex-style home with attached ADU, both units tenant-occupied on month-to-month leases.
    Where is this duplex located?
    The property is located at 25628 Rolling Hills Way Torrance, CA.
    What is the asking price?
    The asking price for this property is $1,735,000.
    What are key features of this property?
    This property features: 2022‑built single‑family home with attached 2‑bed/2.5‑bath ADU, operating as a duplex; Both units are tenant‑occupied on month‑to‑month leases for potential flexibility; Main home rents for $5,400/month (3 bed, 2.5 bath)
    (310) 541-8271
    We can help!
    Listing Contact
    Meredith Johnson
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    25628 Rolling Hills Way, Torrance, CA 90505
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!