$864,900
-$34,1008954 S Gate, South Gate CA 90280
Multi-Family (Triplex)
Property type
124 days
On market
$384
Price per sqft
3 cars
Garage
1963
Year built
5,997 sqft
Lot size
Open Houses
Overview
WOW!!!!!!! WOW!!!!! WOW!!!!!!!!! WOW!!!!!! WOW!!!!!!!!!!!!! TERRIFIC BUY IN THE CITY OF SOUTH GATE!!!!!!!!!!!!!!!!!!!!!!!!!! A LEGAL TRIPLEX IN SOUTH GATE 2BR/1BA EACH 3 HOUSES IN ONE LOT WITH LONG DRIVE AND GARAGES ONE HOUSE WILL BE DELIVER VACANT MIDDLE HOUSE IS VACANT ALREADY VERY HARD TO FIND UNITS IN THIS AREA MUST SEE TO APPRECIATE BACK IN THE MARKET BUYERS...
Listing provided by: Rick Rodriguez DRE #01150756 562-677-1809, Century 21 Realty Masters
Listing updated: Apr 24, 2026 at 04:50pm.
Last checked: Jun 5, 2026 at 05:01pm
Source: CRMLS #DW26023252
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $1,400 | $1,400 | $2,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $0 | $0 | $2,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $1,320 | $1,320 | $2,500 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
26.5x
List Price / Annual Gross Rent
Cap Rate
0.37%
NOI / List Price
Gross Scheduled Income: $32,640
Operating Expense: $0
Net Operating Income: $3,240
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $800
Trash: $40
Water / Sewer: $46
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6204004031
Additional Parcels: No
Tax Lot: 221
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 8954 S Gate, South Gate, CA 90280. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$691,920
Total Interest
$882,506
Total Payment
$1,574,426
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,424
per month
Property History for 8954 S Gate
South Gate Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90280.
Similar Homes
Listings with similar prices to 8954 S Gate