
Deal numbers
- Est. cap rate
- 5.2%
- Assumed rent, all units
- $8,560/mo
- Units
- 4
- Price per unit
- $248,750
- 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.
- Effective gross income
- $97,584
- Operating expenses
- $48,792
- Net operating income
- $48,792
- Annual debt service
- $59,578
- Annual cash flow
- -$10,786
- Cash on cash return
- -4.3%
- Down payment
- $248,750
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
- 3,314 sqft
- Lot size
- 5,001 sqft
- Year built
- 1963
- Stories
- 2
- Garage spaces
- 4
- Heating
- None
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247572519
About this property
San Pedro is in the middle of a major transformation. West Harbor is reimagining the old Ports O' Call into a vibrant waterfront destination with chef-driven restaurants, retail, and live entertainment. AltaSea is creating a world-class ocean innovation campus focused on climate and sustainability, while thousands of new housing units, arts spaces, and cultural districts like Little Italy LA are shaping a bold new future. This prime multi-family property offers a rare opportunity to invest in San Pedro’s growth. Thoughtfully maintained, the four-unit building features spacious 2-bedroom, 1-bath layouts, each occupied by long-term tenants for steady income. Recent updates include fresh paint and brand-new windows, while well-kept landscaping adds to the property’s inviting curb appeal. Located in a desirable neighborhood near the evolving waterfront and with easy access to the 110 freeway, the property offers everyday convenience near parks, schools, dining, and shopping. Don’t miss the chance to secure a valuable asset in a prime location as San Pedro steps into its next chapter.
Location
233 W Oliver Street
San Pedro, Los Angeles, CA, 90731