$995,000
-$50,000977 W 2nd Street, San Pedro CA 90731
Multi-Family (Triplex)
Property type
359 days
On market
$431
Price per sqft
6 cars
Garage
1959
Year built
4,966 sqft
Lot size
Open Houses
Overview
PRICE IMPROVEMENT!! PORTFOLIO SALE--3 SIDE-BY-SIDE TRIPLEXES ON SEPARATE APNs: We are pleased to offer for sale this well-located property portfolio in the highly desirable Holy Trinity rental market of San Pedro. This asset consists of 3 Triplexes on 3 separate APNs--977, 983 and 989 2nd Street. There's also an excellent unit mix of ALL SINGLE STORY 2 bedroom units--6 of...
Listing provided by: Ruben Khorsandi DRE #01085411, Alliance Investment RE Group
Listing updated: Mar 30, 2026 at 04:53pm.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #OC25131242
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 2 | $2,295 | $2,295 | $2,800 | Unfurnished |
| 1 | 2 | 1 | 2 | $2,750 | $2,750 | $2,800 | Unfurnished |
| 1 | 2 | 1 | 2 | $2,700 | $2,700 | $2,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: No
Total Actual Rent: $92,940
Financial Snapshot
Gross Rent Multiplier
10.7x
List Price / Annual Gross Rent
Cap Rate
6.77%
NOI / List Price
Gross Scheduled Income: $92,940
Operating Expense: $25,588
Net Operating Income: $67,352
Annual Operating Expenses
Electric: $250
Fuel: $250
Insurance: $1,500
Trash: $1,400
Water / Sewer: $4,000
Interior
Laundry: In Kitchen
Entry Location: Ground
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7451013002
Additional Parcels: Yes
Tax Lot: 3
Zoning: LCC2-R2*
Tax Block: S
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 977 W 2nd Street, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$796,000
Total Interest
$1,015,254
Total Payment
$1,811,254
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,218
per month
Property History for 977 W 2nd Street
San Pedro Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90731.
Similar Homes
Listings with similar prices to 977 W 2nd Street