← Back to listings
Quadruplex at 9019 S San Pedro
$1,549,900
9019 S San Pedro
Los Angeles, Los Angeles, 90003
Quadruplex · 4 units
Active · 23 days on market

Deal numbers

Est. cap rate
2.7%
Assumed rent, all units
$6,880/mo
Units
4
Price per unit
$387,475
Est. annual NOI
$41,280
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.

5.0%
50%
25%
7.00%
Effective gross income
$78,432
Operating expenses
$39,216
Net operating income
$39,216
Annual debt service
$92,804
Annual cash flow
-$53,588
Cash on cash return
-13.8%
Down payment
$387,475

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
Quadruplex
Bedrooms
4
Building size
3,750 sqft
Lot size
6,105 sqft
Year built
1921
Stories
2
Garage spaces
4
Heating
None
Cooling
None
Pool
None
Status
Active
Days on market
23
MLS #
244674811

About this property

Opportunity for value-add redevelopment in South Los Angeles. Located at 9019 South San Pedro Street, this 6,000-square-foot corner lot is improved with a 4-unit residential building currently subject to the Los Angeles Rent Stabilization Ordinance (RSO). Positioned on a corner lot with access from both San Pedro Street and the adjacent alley, the property offers site access that may provide flexibility for future development, parking design, and building layout. Developers may wish to explore opportunities under California’s AB 1287 Stacked Density Bonus Law and the City of Los Angeles Transit Oriented Communities (TOC) Tier 1 program. Located less than two blocks from the transit corridor along Manchester Avenue, the property may be eligible for increased residential density, potentially allowing up to 8 units in a 4-story building through applicable density bonus incentives, as well as potential parking reductions under AB 2097, subject to City approval and applicable regulations.

Location

9019 S San Pedro

Los Angeles, Los Angeles, CA, 90003

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

9019 S San Pedro, Los Angeles CA | Multifamily for Sale