$700,000
-$40,0003112 Cudahy, Huntington Park CA 90255
Multi-Family (Duplex)
Property type
151 days
On market
$507
Price per sqft
0 cars
Garage
1926
Year built
5,545 sqft
Lot size
Open Houses
Overview
Welcome to 3112 Cudahy, is located in the Walnut Park area of Front unit consists of a 3 bedroom and 1 bathroom and an Additional Dwelling Unit(ADU) 1 bedroom and 1 bathroom, for Additional income and great size lot, these are very well-kept properties with great income with immediate access to eateries, coffee places and lots more.
Listing provided by: Maritza Rodriguez DRE #01469261, Estate Properties
Listing updated: May 30, 2026 at 07:17am.
Last checked: Jun 2, 2026 at 03:30pm
Source: CRMLS #PW26001640
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $3,200 | $38,400 | $3,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,800 | $21,600 | $1,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 0
Separate Gas Meters: 0
Separate Water Meters: 0
Rent Control: Yes
Units Leased: 2
Total Actual Rent: $5,000
Financial Snapshot
Gross Rent Multiplier
11.7x
List Price / Annual Gross Rent
Cap Rate
8.23%
NOI / List Price
Gross Scheduled Income: $60,000
Vacancy Allowance: $0
Operating Expense: $3,120
Net Operating Income: $57,600
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,200
Trash: $480
Water / Sewer: $1,440
Interior
Cooling: Wall Window Units
Heating: Floor Furnace
Fireplace: None
Laundry: Electric Dryer Hookup, Gas Dryer Hookup
Entry Location: Porch
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6212021006
Additional Parcels: No
Tax Lot: 902
Community
Senior Community: No
Community Features: Gutters, Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 3112 Cudahy, Huntington Park, CA 90255. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$560,000
Total Interest
$714,249
Total Payment
$1,274,249
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,419
per month
Property History for 3112 Cudahy
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 3112 Cudahy