$840,000
-$9,000622 W 2nd Street, San Pedro CA 90731
Multi-Family (Triplex)
Property type
254 days
On market
$541
Price per sqft
1 car
Garage
1915
Year built
4,998 sqft
Lot size
Home highlights
Open Houses
Overview
This is a great triplex, well maintained in the heart of San Pedro. Each unit have own entrance. Front Unit #622 offers 2 spacious rooms, 1bath, living room, dining room, kitchen and indoor laundry. Front cover porch. Private back yard and electrical gate to park one car. Additional storage room on basement and one car garage. Unit 624, Offers 1 bedroom and one bath....
Listing provided by: Silvia Marin DRE #01794939 562-508-2597, Cristal Real Estate Group
Listing updated: May 16, 2026 at 11:28pm.
Last checked: Jun 4, 2026 at 01:30am
Source: CRMLS #PW25224178
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,800 | $2,800 | $2,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,800 | $1,800 | $1,800 | Unfurnished |
| 1 | 0 | 0 | — | $1,300 | $1,300 | $1,300 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
142.4x
List Price / Annual Gross Rent
Cap Rate
8.43%
NOI / List Price
Gross Scheduled Income: $5,900
Operating Expense: $5,400
Net Operating Income: $70,800
Annual Operating Expenses
Electric: $250
Fuel: $0
Insurance: $900
Trash: $100
Water / Sewer: $150
Interior
Interior Features: Ceiling Fans, All Bedrooms Down
Room Type: Bedroom
Flooring: Laminate
Cooling: Attic Fan
Heating: Floor Furnace
Fireplace: None
Laundry: Gas Dryer Hookup, In Kitchen
Entry Location: 622
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Foundation: Raised
Window Features: Screens, Wood Frames
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
View: Neighborhood
Road Frontage Type: Alley, City Street
Road Surface Type: Paved
Garage and Parking
Parking: On Site
Garage Spaces: 1
Uncovered Spaces: 1
Carport Spaces: 1
Parking Total: 1
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7451009021
Additional Parcels: No
Tax Lot: 24
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 622 W 2nd Street, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$672,000
Total Interest
$857,099
Total Payment
$1,529,099
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,272
per month
Property History for 622 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 622 W 2nd Street