$815,000
362 W 11th, San Pedro CA 90731
Multi-Family (Duplex)
Property type
16 days
On market
$422
Price per sqft
1 car
Garage
1929
Year built
5,005 sqft
Lot size
Open Houses
Overview
Located near Downtown San Pedro and the major Waterfront project, this residential property features 2 detached units with a 1 car Garage. Units are 2 bed/ 1 bath and basement for storage and 1 bed + bonus room/1 bath that has been remodeled in 2024. This unit also have a basement for storage. The rear unit can be delevered vacant and has the 1 car garage parking with a front...
Listing provided by: Carlos Skubacz DRE #01474295, RE/MAX 2000
Listing updated: May 21, 2026 at 01:55pm.
Last checked: Jun 5, 2026 at 09:30am
Source: CRMLS #PW26110207
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,707 | $1,707 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $2,300 | Unfurnished |
# of Buildings: 3
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 1
Total Actual Rent: $1,707
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
17.2x
List Price / Annual Gross Rent
Cap Rate
4.22%
NOI / List Price
Gross Scheduled Income: $47,364
Operating Expense: $12,949
Net Operating Income: $34,415
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,850
New Taxes: $10,187
Trash: $0
Water / Sewer: $912
Interior
Fireplace: None
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Roof: Composition
Common Walls: No Common Walls
Lot Features: Front Yard, Rectangular Lot, Street Level
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 1
Parking Total: 1
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7456002019
Additional Parcels: No
Tax Lot: 19
Tax Block: 36
Community
Senior Community: No
Community Features: Curbs, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 362 W 11th, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$652,000
Total Interest
$831,590
Total Payment
$1,483,590
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,120
per month
Property History for 362 W 11th
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 362 W 11th