$770,000
3661 Webster, Long Beach CA 90810
Multi-Family (Duplex)
Property type
32 days
On market
$623
Price per sqft
2 cars
Garage
1954
Year built
2,999 sqft
Lot size
Open Houses
Overview
Turnkey investment alert! Own this perfectly situated, updated duplex at 3661 Webster Ave, featuring a 2-bed/1-bath unit and a 1-bed/1-bath unit with independent private yards/patios and a 2-car garage, which is centrally located in between the units, offering privacy to each unit. The property boasts utility efficiency with separate meters for electricity and gas....
Listing provided by: Tam Tran DRE #02038544, Pacific One Real Estate
Listing updated: May 5, 2026 at 01:23pm.
Last checked: Jun 5, 2026 at 03:30pm
Source: CRMLS #PW26096704
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,515 | $1,515 | $1,600 | Unfurnished |
| 1 | 2 | 1 | 1 | $1,855 | $1,855 | $2,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
19.0x
List Price / Annual Gross Rent
Cap Rate
3.63%
NOI / List Price
Gross Scheduled Income: $40,440
Operating Expense: $12,480
Net Operating Income: $27,960
Annual Operating Expenses
Insurance: $2,000
Trash: $0
Water / Sewer: $10,480
Interior
Laundry: In Garage
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Attached Carport
Garage Spaces: 2
Carport Spaces: 1
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7317003026
Additional Parcels: No
Tax Lot: 52
Zoning: LBR1N
Tax Block: 2
Subdivision: Westside/North of Willow (WNW)
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 3661 Webster, Long Beach, CA 90810. 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 3661 Webster
Long Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90810.
Similar Homes
Listings with similar prices to 3661 Webster