$1,399,500
-$100,495318 S Pico, San Jacinto CA 92583
Multi-Family (6 Units)
Property type
92 days
On market
$264
Price per sqft
0 cars
Garage
1928
Year built
9,148 sqft
Lot size
Home highlights
Open Houses
Overview
investment opportunity consisting of two retail spaces and four apartment units located in Downtown San Jacinto, California. This value-added investment provides an opportunity for an investor to acquire a very unique retail/residential property the property is currently comprised of two retail spaces (currently occupied by a restaurant and a beauty salon) totaling...
Listing provided by: Jose Gutierrez DRE #00541345 626-918-7251, VILLAGE REALTORS
Listing updated: Apr 7, 2026 at 05:43pm.
Last checked: Jun 5, 2026 at 06:31pm
Source: CRMLS #CV26048886
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 3 | — | $2,300 | $2,300 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,100 | $1,100 | $3,000 | Unfurnished |
| 1 | 2 | 1 | — | $1,500 | $1,500 | $1,500 | Unfurnished |
| 1 | 1 | 1 | — | $1,100 | $1,100 | $1,300 | Unfurnished |
| 1 | 0 | 0 | — | $700 | $700 | $900 | Unfurnished |
| 1 | 1 | 1 | — | $750 | $750 | $1,300 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Units Leased: 5
Total Actual Rent: $7,450
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
15.7x
List Price / Annual Gross Rent
Cap Rate
4.73%
NOI / List Price
Gross Scheduled Income: $89,400
Operating Expense: $23,240
Net Operating Income: $66,160
Annual Operating Expenses
Gardener: $600
Insurance: $3,000
Licenses: $200
Maintenance: $3,000
Pest Control: $900
Professional Management: $8,940
Supplies: $600
Trash: $3,000
Water / Sewer: $3,000
Other Expense: $3,600
Interior
Heating: Central
Laundry: None
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Eleven To Fifteen Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 437053008
Additional Parcels: No
Tax Lot: 9
Tax Block: 14
Community
Senior Community: No
Community Features: Suburban, Sidewalks
Nearby Schools
Nearby schools around the 318 S Pico, San Jacinto, CA 92583. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,119,600
Total Interest
$1,427,988
Total Payment
$2,547,588
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,684
per month
Property History for 318 S Pico
San Jacinto Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92583.
Similar Homes
Listings with similar prices to 318 S Pico