$1,895,000
2768 Randolph Street, Huntington Park CA 90255
Multi-Family (7 Units)
Property type
103 days
On market
$467
Price per sqft
5 cars
Garage
1952
Year built
7,800 sqft
Lot size
Home highlights
Open Houses
Overview
One of a kind property. 4 bungalows, duplex and owners 3 bd unit (owner unit) above the garage. Excellent location, bungalows are like houses, not apartment. Very desirable, bungalows are preferred over apartments.
Listing provided by: Kevin Yee DRE #02154195, Property Leaders
Listing updated: Feb 22, 2026 at 05:52pm.
Last checked: Jun 5, 2026 at 08:31pm
Source: CRMLS #OC26034847
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,523 | $1,523 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,648 | $1,648 | $1,900 | Unfurnished |
| 1 | 3 | 1 | — | $2,266 | $2,266 | $2,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,586 | $1,586 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,545 | $1,545 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,675 | $1,675 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,682 | $1,682 | $1,900 | Unfurnished |
# of Buildings: 6
# of Units Total: 7
Separate Electric Meters: 8
Separate Gas Meters: 7
Separate Water Meters: 1
Carpet: 7
Rent Control: Yes
Units Leased: 6
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
5.1%
NOI / List Price
Gross Scheduled Income: $143,102
Vacancy Allowance: $4,293
Vacancy Allowance Rate: 3%
Operating Expense: $42,930
Net Operating Income: $98,043
Annual Operating Expenses
Electric: $342
Gardener: $720
Fuel: $0
Insurance: $6,100
Licenses: $150
Professional Management: $0
Trash: $2,236
Water / Sewer: $2,094
Interior
Flooring: Carpet, Laminate, Tile, Vinyl, Wood
Cooling: None
Heating: Wall Furnace
Fireplace: None
Laundry: None
Entry Location: Front
Exterior
Architectural Style: Bungalow
Property Attached: Yes
Stories Total: 2
Roof: Asphalt
Construction Materials: Stucco
Common Walls: Item2 Common Walls
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Item610 Units Acre
Pool: None
Spa: None
Fencing: Chain Link
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Garage Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6320024010
Additional Parcels: No
Tax Lot: 9
Zoning: HPR4YY
Tax Block: 20
Community
Senior Community: No
Community Features: Curbs, Sidewalks
Nearby Schools
Nearby schools around the 2768 Randolph Street, Huntington Park, CA 90255. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,516,000
Total Interest
$1,933,574
Total Payment
$3,449,574
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,706
per month
Property History for 2768 Randolph Street
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 2768 Randolph Street