$2,925,000
2821 Randolph Street, Huntington Park CA 90255
Multi-Family (14 Units)
Property type
9 days
On market
$319
Price per sqft
19 cars
Garage
1965
Year built
13,887 sqft
Lot size
Home highlights
Open Houses
Overview
Priced to Sell! Exceptional opportunity to acquire a 14-unit apartment community in the city of Huntington Park, offered at $2,925,000. This well-located asset delivers a strong 5.4% CAP Rate and 12 GRM, providing attractive day-one cash flow with significant long-term upside potential. The property features an excellent unit mix consisting of four 2-Bed/1-Bath units and...
Listing provided by: Kristopher German DRE #01800021 626-427-0786, RE/MAX 2000 REALTY
Listing updated: May 27, 2026 at 10:45pm.
Last checked: Jun 5, 2026 at 10:31pm
Source: CRMLS #CV26114763
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 2 | 1 | — | $5,310 | $5,310 | $7,980 | Unfurnished |
| 10 | 1 | 1 | — | $14,714 | $14,714 | $17,950 | Unfurnished |
# of Buildings: 2
# of Units Total: 14
Separate Electric Meters: 15
Separate Gas Meters: 15
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
5.42%
NOI / List Price
Gross Scheduled Income: $243,288
Vacancy Allowance: $7,299
Operating Expense: $77,348
Net Operating Income: $158,642
Annual Operating Expenses
Electric: $2,544
Fuel: $878
Insurance: $12,500
Maintenance: $10,500
New Taxes: $40,516
Professional Management: $0
Trash: $3,667
Water / Sewer: $3,943
Interior
Cooling: Wall Window Units
Fireplace: None
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Shingle
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Fencing: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Available, Natural Gas Available, Sewer Available, Water Available
View: None
Road Surface Type: Paved
Garage and Parking
Parking: Carport, Door Single, Garage
Garage Spaces: 19
Parking Total: 19
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6320009028
Additional Parcels: No
Tax Lot: 6320
Zoning: HPCN-R3*
Tax Block: 009
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 2821 Randolph Street, Huntington Park, CA 90255. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,340,000
Total Interest
$2,984,541
Total Payment
$5,324,541
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,987
per month
Property History for 2821 Randolph 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 2821 Randolph Street