$850,000
3218 Euclid, Lynwood CA 90262
Multi-Family (Triplex)
Property type
65 days
On market
$419
Price per sqft
3 cars
Garage
1948
Year built
10,990 sqft
Lot size
Home highlights
Open Houses
Overview
Imagine if you had the opportunity to purchase a great investment property that could be made even better. Well, imagine no longer and take a minute to check out this listing in Lynwood. This tri-plex offers two completely renovated units on annual leases with one unrenovated unit on a month-to-month lease. Do you want or need to live in one of the units? You have that...
Listing provided by: John Gorske DRE #01310734 714-916-9670, CTM Management Inc
Listing updated: Apr 2, 2026 at 07:32pm.
Last checked: Jun 5, 2026 at 12:01am
Source: CRMLS #NP26069694
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,003 | $1,003 | $1,950 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,950 | $1,950 | $1,950 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,950 | $1,950 | $1,950 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 3
Disposal: 3
Ranges: 3
Refrigerator: 3
Rent Control: No
Units Leased: 3
Total Actual Rent: $58,836
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
5.77%
NOI / List Price
Gross Scheduled Income: $58,836
Vacancy Allowance: $0
Operating Expense: $11,035
Net Operating Income: $49,017
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $150
Fuel: $0
Insurance: $1,154
Maintenance: $1,445
Pest Control: $0
Pool: $0
Professional Management: $2,902
Supplies: $0
Trash: $2,680
Water / Sewer: $2,674
Workers Comp: $0
Other Expense: $30
Interior
Interior Features: Ceiling Fans, Granite Counters, Tile Counters
Room Type: Kitchen, Living Room, Primary Bathroom, Primary Bedroom
Flooring: Laminate
Cooling: Ductless, Wall Window Units
Heating: Ductless
Appliances: Disposal, Gas Range, Refrigerator, Range Hood, Water Heater
Fireplace: None
Laundry: Stacked
Accessibility: Safe Emergency Egress From Home, No Stairs
Entry Location: 1
Exterior
Architectural Style: Cottage
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Shingle
Foundation: Raised
Window Features: Blinds, Drapes, Screens
Construction Materials: Stucco
Property Condition: Updated Remodeled
Common Walls: Two Common Walls Or More, No One Above, No One Below
Direction Faces: North
Security Features: Carbon Monoxide Detectors, Fire Detection System, Smoke Detectors
Lot Features: Lawn, Landscaped, Level, Near Public Transit, Street Level
Pool: None
Spa: None
Fencing: Average Condition, Block, Chain Link, Stucco Wall, Wood, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Concrete, Door Multi, Driveway Level, Driveway, Electric Gate, Garage, Gravel, Paved
Garage Spaces: 3
Uncovered Spaces: 12
Carport Spaces: 0
Parking Total: 15
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6176010006
Additional Parcels: No
Tax Lot: 1146
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks, Urban
Nearby Schools
Nearby schools around the 3218 Euclid, Lynwood, CA 90262. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$680,000
Total Interest
$867,303
Total Payment
$1,547,303
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,333
per month
Property History for 3218 Euclid
Lynwood Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90262.
Similar Homes
Listings with similar prices to 3218 Euclid