$770,000
-$15,000764 W 12th, San Pedro CA 90731
Multi-Family (Triplex)
Property type
64 days
On market
$513
Price per sqft
2 cars
Garage
1923
Year built
4,801 sqft
Lot size
Open Houses
Overview
Prime Triplex Opportunity in San Pedro – West of Gaffey Don’t miss this exceptional investment opportunity in San Pedro. This well-positioned triplex features "three" 1-bedroom, 1-bathroom units, each equipped with **in-unit laundry**, making it highly attractive to tenants. The property includes "two" 1 car garages plus one additional uncovered parking space, offering...
Listing provided by: Sergio Scerra DRE #01969977 310-977-8495, Cali Keys Realty
Listing updated: May 28, 2026 at 05:33pm.
Last checked: Jun 2, 2026 at 09:30am
Source: CRMLS #PW26054616
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,201 | $1,201 | $2,100 | Unfurnished |
| 1 | 1 | 1 | — | $848 | $848 | $2,100 | Unfurnished |
| 1 | 1 | 1 | — | $1,006 | $1,006 | $2,100 | Unfurnished |
# of Buildings: 4
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $3,055
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
21.0x
List Price / Annual Gross Rent
Cap Rate
4.06%
NOI / List Price
Gross Scheduled Income: $36,665
Operating Expense: $5,400
Net Operating Income: $31,265
Annual Operating Expenses
Insurance: $3,000
Trash: $0
Water / Sewer: $2,400
Interior
Laundry: Inside
Entry Location: Main
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7454017020
Additional Parcels: No
Tax Lot: 20
Tax Block: 24
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 764 W 12th, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$616,000
Total Interest
$785,674
Total Payment
$1,401,674
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,846
per month
Property History for 764 W 12th
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 764 W 12th