Hawthorne
Investment Analysis

Hawthorne, CA
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
32
Investment Score
Rent
Cap Rate (Est.)
1.8%
Gross Yield
3.0%
P/R Ratio
25.3x
YoY Growth
-2.0%
Median Home Price
$900,000
Average Rent (1BR)
$2,252/mo
Median Income
$65,166
Population
83,386

Investment Breakdown

24
Value Score
30
Growth Score
43
Safety Score
35
Afford Score

Hawthorne has a price-to-rent ratio of 25.3x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -2.0% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $2,252
Annual Gross $27,024

Est. Monthly Expenses

Property Tax (~1.5%) -$1,125
Insurance (~0.5%) -$375
Maintenance (~1%) -$750
Est. Net Cash Flow $2/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Hawthorne Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$862K2027$882Kโ–ฒ 2.3%2028$896Kโ–ฒ 3.9%20232024Now
$940K$767K
Current
$900K
2026
Projected
$882K
โ†‘ 2.3% by 2027
Projected
$896K
โ†‘ 3.9% by 2028
5yr CAGR:+2.9%
Confidence:Low
Rยฒ:0.39
โ–ผ

Our Hawthorne housing market forecast for 2026-2028 suggests a period of stabilization and modest growth, largely influenced by the broader Los Angeles County dynamics and local aerospace and tech employment. With a current median home price of $862,283 and a recent YoY price change of -0.8%, the market is showing signs of cooling after years of rapid appreciation. The proximity to major employment hubs like SpaceX and the expanding tech corridor along the I-405 will continue to support demand, but affordability constraints are becoming a significant headwind for the typical Hawthorne real estate buyer. The local economy remains a key driver, but mortgage rates will be the primary determinant of velocity.

Answering the key question of will Hawthorne home prices drop significantly, the data points to a "soft landing" rather than a sharp correction. The Market Temperature of 60/100 indicates a balanced market, while the Risk Grade of B+ suggests resilience despite economic headwinds. However, the Price-to-Rent Ratio of 28.4x is well above the national average of 18x, signaling that purchasing remains expensive relative to renting. This dynamic, coupled with a 5-Year CAGR of 3.0%, implies that future appreciation will likely track closer to inflation rather than the double-digit gains seen previously. For investors, the "RENT" verdict is clear: cash flow is difficult to achieve at current prices.

Looking ahead to Hawthorne real estate in 2027, the marketโ€™s performance will hinge on inventory levels and local job growth. Days on Market currently sit at 35, which is reasonable but suggests buyers have more time to negotiate than in previous years. The 5-year price range of $743,716 to $875,024 provides a technical ceiling and floor that will likely define trading ranges in the near term. While new multifamily developments may increase rental supply, single-family home inventory remains tight due to low turnover. Ultimately, Hawthorne remains a desirable location for its connectivity and amenities, but the era of speculative gains appears to be over, replaced by a more sustainable, albeit slower, growth trajectory.

Projected Cap Rate (2027)
1.9%
5yr CAGR
+2.9%

Job Market

Unemployment 5.2%
National avg: 3.7%
Job Growth (YoY) +1.5%

Healthcare

78
Score
Good

Risk Factors

High Crime Area
Overvalued Market
Low Inventory
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 98.1%
Months Supply 3.1
Price Drops 18%
Gone in 2 Wks 11%

Market Position

Affordability Average
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Hawthorne.

Total ROI
-153%
on $180,000 invested
Annual ROI
NaN%
compounded
Total Return
-$276,242
appreciation + cashflow
Mo. Cash Flow
-$4,804
year 1 estimate
Equity Growth Over 5 Years
Y1187kY2195kY3204kY4213kY5222k
Appreciation
$0
Cash Flow
-$276,242
Final Equity
$222,193

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Hawthorne

Property

Purchase Price$900,000
Monthly Rent$2,252
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$4,186
Monthly Cash Flow
-$50,238/ year
-27.9%
Cash-on-Cash
0.5%
Cap Rate

Monthly Breakdown

+ Rental Income$2,252
โˆ’ Mortgage (P&I)$4,551
โˆ’ Property Tax$900
โˆ’ Insurance$125
โˆ’ Maintenance$750
โˆ’ Vacancy Loss$113
= Net Cash Flow-$4,186

Investment Summary

Down Payment
$180,000
Loan Amount
$720,000
Total Monthly Expenses
$6,438
Gross Yield
3.0%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026