$1,414,000
-$41,000427 W Laurel, Compton CA 90220
Multi-Family (4 Units)
Property type
165 days
On market
$273
Price per sqft
0 cars
Garage
1965
Year built
7,806 sqft
Lot size
Open Houses
Overview
Excellent opportunity to own a great investment property well located in the city of Compton. With 30% down the current Cap is 6.32%; current GRM 10.95%. Two-story building, 2 units in each level. Carport in the back for 4-cars, plus extra 4 off street parking spaces. Downstairs, unit A, 4+2, renting for $2,720; unit B, 3+2 renting for $2,825. Upstairs, unit C, 4+2, renting...
Listing provided by: Elena Moric DRE #01494643 310-869-3649, The Realestate Group
Listing updated: May 30, 2026 at 12:43am.
Last checked: Jun 2, 2026 at 02:31pm
Source: CRMLS #SB25256971
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $2,720 | $2,720 | $3,200 | Unfurnished |
| 1 | 3 | 2 | — | $2,825 | $2,825 | $3,000 | Unfurnished |
| 1 | 4 | 2 | — | $2,510 | $2,510 | $3,200 | Unfurnished |
| 1 | 3 | 2 | — | $2,710 | $2,710 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: No
Units Leased: 3
Total Actual Rent: $7,940
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
10.9x
List Price / Annual Gross Rent
Cap Rate
6.09%
NOI / List Price
Gross Scheduled Income: $129,180
Operating Expense: $30
Net Operating Income: $86,170
Annual Operating Expenses
Electric: $896
Insurance: $8,070
New Taxes: $17,675
Trash: $4,841
Water / Sewer: $4,416
Interior
Cooling: None
Heating: Wall Furnace
Laundry: None
Entry Location: 0
Exterior
Property Attached: Yes
Stories Total: 2
Levels: One
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Parking: Carport
Garage Spaces: 0
Uncovered Spaces: 4
Carport Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6161022022
Additional Parcels: No
Tax Lot: 72
Community
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 427 W Laurel, Compton, CA 90220. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,131,200
Total Interest
$1,442,783
Total Payment
$2,573,983
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,773
per month
Property History for 427 W Laurel
Compton Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90220.
Similar Homes
Listings with similar prices to 427 W Laurel