Est. cap rate

4.3%

Assumed rent, all units

$8,560/mo

Units

4

Price per unit

$299,750

Est. annual NOI

$51,360

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

Quadruplex

Bedrooms

4

Building size

3,639 sqft

Lot size

4,999 sqft

Year built

1964

Stories

2

Garage spaces

0

Heating

Wall Furnace

Cooling

None

Pool

None

Status

Active

Days on market

41

MLS #

246783734

About this property

TWO UPDATED UNITS WILL BE DELIVERED VACANT, creating an exceptional opportunity for an owner-user or investor to establish two new tenancies at current market rents. Located in the desirable Vista Del Oro area of San Pedro, this well-maintained four-unit property offers strong rental potential and significant future upside. The property features four spacious townhouse-style units, each with two bedrooms and a large full bathroom upstairs, plus a living room, dining area, kitchen and half bathroom downstairs. Each unit also enjoys its own private patio. Both vacant units have been freshly updated and refreshed with new downstairs flooring, new upstairs carpeting, new kitchen countertops, freshly painted cabinetry and fresh interior paint throughout. The two vacancies provide exceptional flexibility for an owner-occupant, multigenerational household or investor seeking the opportunity to lease at current market rents. Additional features include double-pane vinyl windows, one assigned carport space per unit, on-site coin-operated laundry, separately metered electricity and individual gas meters. The property also benefits from a newer roof, fresh exterior paint and a new water heater. Conveniently located near shopping, restaurants, transportation, freeways and the coast, this fourplex offers an attractive combination of existing rental income, rental upside and the rare flexibility of two updated vacant units. An excellent opportunity for a long-term investor or owner-occupant looking to offset housing costs with rental income.

Location

1206 W 25th Street

San Pedro, Los Angeles, CA, 90731