Est. cap rate

4.6%

Assumed rent, all units

$6,420/mo

Units

3

Price per unit

$279,667

Est. annual NOI

$38,520

Expense assumption

50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type

Triplex

Bedrooms

5

Bathrooms

4

Building size

2,152 sqft

Lot size

5,000 sqft

Year built

1931

Stories

2

Garage spaces

4

Style

Traditional

Cooling

Wall/Window Unit(s)

Pool

None

View

Neighborhood

Status

Active

Days on market

1

MLS #

243777817

About this property

Opportunities like this are becoming increasingly rare. This versatile triplex offers a unique blend of income potential, flexibility, and long-term value. With a combined total of 5 bedrooms and 3.5 bathrooms across approximately 2,152 square feet, the property provides multiple living arrangements suited for investors, owner-occupants, or multi-generational households. The front unit features 3 bedrooms and 1.5 bathrooms, offering comfortable living space with classic charm and plenty of potential. The second and third units each feature 1 bedroom and 1 bathroom, creating additional rental income opportunities and a desirable unit mix. All three units will be delivered occupied, providing immediate income potential for the next owner. While the property could benefit from some TLC and cosmetic improvements, it offers a solid foundation and the opportunity to add value over time. A standout feature is the four garage spaces, providing ample parking, storage, or potential workspace options—an amenity that is often difficult to find in multi-unit properties. Whether you're looking to expand your investment portfolio, generate rental income, or accommodate a variety of living arrangements, this property offers the flexibility and upside to make it your own. Investment opportunities with strong income potential, a desirable unit mix, and valuable garage space are becoming increasingly hard to find. Don't miss the chance to add this unique property to your portfolio.

Location

549 W 12th Street

San Pedro, Los Angeles, CA, 90731