$1,570,000
3602-3604 Pine, Long Beach CA 90807
Multi-Family (Duplex)
Property type
64 days
On market
$613
Price per sqft
2 cars
Garage
1953
Year built
8,597 sqft
Lot size
Home highlights
Open Houses
Overview
Two Large Homes in a R-2 Lot with separate entrance nestled in the picturesque Los Cerritos/Virginia Country Club neighborhood. Set on an expansive 8,595 SF elevated corner lot, it features a charming 3-bedroom, 2-bath home in the front and a completely separate, fully remodeled 2-bedroom, 1-bath apartment in the back above the garage with a beautiful balcony facing west with...
Listing provided by: Sonia Moncayo De Bankston DRE #01736947 562-787-1040, eXp Realty of Southern Calif
Listing updated: Jun 3, 2026 at 02:01am.
Last checked: Jun 3, 2026 at 02:30am
Source: CRMLS #DW26062117
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 1 | $0 | — | $4,500 | — |
| 1 | 2 | 1 | 1 | $2,450 | — | $3,250 | — |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Units Leased: 1
Total Actual Rent: $2,450
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
53.2x
List Price / Annual Gross Rent
Cap Rate
1.63%
NOI / List Price
Gross Scheduled Income: $29,520
Operating Expense: $3,936
Net Operating Income: $25,584
Annual Operating Expenses
Gardener: $600
Insurance: $1,644
Trash: $564
Water / Sewer: $1,128
Interior
Interior Features: Ceramic Counters
Room Type: Den, Living Room
Flooring: Vinyl
Cooling: Central Air
Heating: Central
Appliances: Water Softener
Fireplace: Dining Room, Kitchen, Living Room, Outside
Laundry: Washer Hookup, Electric Dryer Hookup, Gas Dryer Hookup, In Garage
Accessibility: Parking
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Construction Materials: Copper Plumbing
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Electric: Volts220
Utilities: Electricity Available, Sewer Connected
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7141006044
Additional Parcels: No
Tax Lot: 12
Community
Senior Community: No
Community Features: Park, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 3602-3604 Pine, Long Beach, CA 90807. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,256,000
Total Interest
$1,601,959
Total Payment
$2,857,959
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,724
per month
Property History for 3602-3604 Pine
Long Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90807.
Similar Homes
Listings with similar prices to 3602-3604 Pine