$1,550,000
-$100,0002918 Randolph, Huntington Park CA 90255
Multi-Family (Fourplex)
Property type
42 days
On market
$586
Price per sqft
3 cars
Garage
1925
Year built
7,725 sqft
Lot size
Open Houses
Overview
Great opportunity to own an updated 4-unit residential income property in the heart of Huntington Park. This property offers a strong unit mix with one 4 bed/ 3 bath unit, one 3 bed/2 bath unit, and two 2 bed/2 bath units located above the garage area. The property qualifies for FHA financing, making it a great option for an owner-user looking to live in one unit and rent the...
Listing provided by: Ixbalanque Garcia DRE #02035537 562-474-1722, Won Suk Kim Real Estate, Inc.
Listing updated: May 19, 2026 at 12:26am.
Last checked: Jun 3, 2026 at 10:01pm
Source: CRMLS #DW26089005
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 3 | — | $3,000 | $3,000 | $3,400 | Negotiable |
| 1 | 3 | 2 | — | $2,600 | $2,600 | $2,800 | Negotiable |
| 1 | 2 | 2 | — | $2,000 | $2,000 | $2,200 | Negotiable |
| 1 | 2 | 2 | — | $2,000 | $2,000 | $2,200 | Negotiable |
# of Buildings: 3
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
13.5x
List Price / Annual Gross Rent
Cap Rate
5.52%
NOI / List Price
Gross Scheduled Income: $115,200
Operating Expense: $29,662
Net Operating Income: $85,537
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $2,400
Fuel: $0
Insurance: $9,037
Licenses: $0
Maintenance: $0
New Taxes: $20,625
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Interior
Cooling: Ductless
Heating: Ductless
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 4
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: None
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6319001014
Additional Parcels: No
Tax Lot: 14
Tax Block: 2
Community
Senior Community: No
Community Features: Curbs, Street Lights
Nearby Schools
Nearby schools around the 2918 Randolph, Huntington Park, CA 90255. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,240,000
Total Interest
$1,581,552
Total Payment
$2,821,552
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,602
per month
Property History for 2918 Randolph
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 2918 Randolph