$1,349,000
1136 W 10th, San Pedro CA 90731
Multi-Family (Fourplex)
Property type
16 days
On market
$440
Price per sqft
4 cars
Garage
1950
Year built
6,752 sqft
Lot size
Home highlights
Open Houses
Overview
Owners unit (2 bedroom unit) will be delivered vacant July 1st! Fantastic 4-unit income property ideally located in the heart of San Pedro’s highly desirable Vista Del Oro neighborhood with a 5% cap rate. This well-maintained multifamily offering features a strong unit mix of two 1-bedroom apartments and two 2-bedroom apartments, providing excellent rental versatility and...
Listing provided by: Nicole Pletkovich DRE #02015236 424-558-0476, Keller Williams Realty, Gordon Inman DRE #00446156 310-936-1979, Keller Williams Realty
Listing updated: Jun 1, 2026 at 11:39pm.
Last checked: Jun 5, 2026 at 02:30pm
Source: CRMLS #PV26110382
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,541 | $2,541 | $2,650 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,600 | $1,568 | $1,900 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,905 | $1,905 | $1,900 | Unfurnished |
| 1 | 2 | 1 | 1 | $0 | $0 | $2,650 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $5,844
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
13.0x
List Price / Annual Gross Rent
Cap Rate
5%
NOI / List Price
Gross Scheduled Income: $103,872
Operating Expense: $35,598
Net Operating Income: $68,273
Annual Operating Expenses
Electric: $720
Gardener: $900
Fuel: $323
Insurance: $6,394
Maintenance: $3,078
New Taxes: $16,862
Professional Management: $3,600
Trash: $0
Water / Sewer: $3,293
Interior
Laundry: Common Area, Laundry Room
Accessibility: None
Entry Location: Ground Level
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Garage
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7458009016
Additional Parcels: No
Tax Lot: 14
Tax Block: 19
Community
Senior Community: No
Community Features: Biking, Curbs, Park, Street Lights
Nearby Schools
Nearby schools around the 1136 W 10th, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,079,200
Total Interest
$1,376,460
Total Payment
$2,455,660
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,376
per month
Property History for 1136 W 10th
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 1136 W 10th