$975,000
2703 Walnut Street, Huntington Park CA 90255
Multi-Family (3 Units)
Property type
209 days
On market
$403
Price per sqft
1 car
Garage
1928
Year built
6,176 sqft
Lot size
Home highlights
Open Houses
Overview
Mixed-Use Investment Opportunity – Residential & Commercial Income Property Excellent opportunity to own a mixed-use property featuring both residential and commercial units on one lot!! The residential home offers 2 bedrooms and 1 bathroom, with a spacious front yard facing west and south. Main entrance to the home at 2703 Walnut St and a secondary entrance on Seville...
Listing provided by: MERICI TELLO-DAGNINO DRE #02058756, COLDWELL BANKER LEADERS
Listing updated: Feb 10, 2026 at 02:06am.
Last checked: Jun 5, 2026 at 08:31pm
Source: CRMLS #CV25255032
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,600 | $2,600 | $3,200 | Negotiable |
| 1 | — | 1 | — | $500 | $500 | $2,000 | Negotiable |
| 1 | — | 0 | — | $0 | $0 | $2,000 | Negotiable |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: Yes
Tenant Pays: Electricity, Gas, Water
Financial Snapshot
Gross Rent Multiplier
26.2x
List Price / Annual Gross Rent
Cap Rate
2.79%
NOI / List Price
Gross Scheduled Income: $37,200
Operating Expense: $10,000
Net Operating Income: $27,200
Annual Operating Expenses
Electric: $1,200
Fuel: $960
Insurance: $1,075
Trash: $1,200
Water / Sewer: $1,200
Interior
Cooling: Wall Window Units
Fireplace: Living Room
Laundry: Washer Hookup, Electric Dryer Hookup, Gas Dryer Hookup
Entry Location: South & West
Exterior
Architectural Style: Spanish
Property Attached: No
Stories Total: 1
Levels: One
Roof: Spanish Tile
Foundation: Combination
Construction Materials: Unknown
Property Condition: Additions Alterations
Exterior: Lighting
Common Walls: No Common Walls
Security Features: Window Bars
Lot Features: Two To Five Units Acre, Corner Lot, Front Yard, Near Public Transit, Rectangular Lot, Yard
Pool: None
Spa: None
Fencing: Chain Link, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Available, Electricity Connected, Natural Gas Available, Natural Gas Connected, Sewer Available, Sewer Connected, Water Available, Water Connected
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Garage Spaces: 1
Uncovered Spaces: 2
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6201002015
Additional Parcels: No
Tax Lot: 95
Zoning: LCC2
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 2703 Walnut Street, Huntington Park, CA 90255. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$780,000
Total Interest
$994,847
Total Payment
$1,774,847
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,096
per month
Property History for 2703 Walnut Street
Huntington Park Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90255.
Similar Homes
Listings with similar prices to 2703 Walnut Street