$879,999
-$20,0001211 Grand Avenue S, San Pedro CA 90731
Multi-Family (Triplex)
Property type
66 days
On market
$416
Price per sqft
4 cars
Garage
1920
Year built
4,501 sqft
Lot size
Open Houses
Overview
Rare opportunity to acquire a well-positioned triplex in the heart of San Pedro, offering strong in-place income with additional long-term upside. The property features a desirable unit mix, including a spacious front unit with a 2 bed / 1.5 bath layout, indoor laundry, and a bonus room, providing added flexibility. The rear units consist of a studio and a fully renovated...
Listing provided by: Jignesh Patel DRE #01941349 213-453-2572, Sage Real Estate Group Inc
Listing updated: May 1, 2026 at 11:29pm.
Last checked: Jun 4, 2026 at 03:30pm
Source: CRMLS #RS26069107
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $1,292 | $1,292 | $3,100 | Unfurnished |
| 1 | 1 | 1 | — | $2,150 | $2,150 | $2,150 | Unfurnished |
| 1 | 0 | 1 | — | $1,578 | $1,578 | $1,600 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 2
Financial Snapshot
Gross Rent Multiplier
14.6x
List Price / Annual Gross Rent
Cap Rate
4.76%
NOI / List Price
Gross Scheduled Income: $60,243
Operating Expense: $16,519
Net Operating Income: $41,917
Annual Operating Expenses
Insurance: $1,374
New Taxes: $11,238
Trash: $0
Water / Sewer: $0
Interior
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7454021028
Additional Parcels: No
Tax Lot: 29
Zoning: LARD1.5
Tax Block: 12
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 1211 Grand Avenue S, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$703,999
Total Interest
$897,912
Total Payment
$1,601,911
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,516
per month
Property History for 1211 Grand Avenue S
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 1211 Grand Avenue S