$2,150,000
-$235,0001021 W 14th, San Pedro CA 90731
Multi-Family (6 Units)
Property type
112 days
On market
$365
Price per sqft
6 cars
Garage
1964
Year built
6,563 sqft
Lot size
Open Houses
Overview
We are proud to present 1021 W 14th Street, a fully renovated 6-unit apartment building located in the highly desirable Vista Del Oro neighborhood of San Pedro, offering approximately 40% upside in rental income. The property consists of a 5,886 SF building on a 6,563 SF lot with an ideal unit mix of (1) 3BR/2BA, (2) 2BR/2BA, (2) 2BR/1BA, and (1) 1BR/1BA. The entire...
Listing provided by: John Stiegler II DRE #01981597, Lyon Stahl Investment Real Estate, Inc., Stephen Takahashi DRE #01944770 310-403-9145, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Apr 20, 2026 at 04:38pm.
Last checked: Jun 5, 2026 at 05:31pm
Source: CRMLS #SB26032680
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | 1 | $2,013 | — | $3,200 | — |
| 1 | 3 | 2 | 1 | $2,354 | — | $3,800 | — |
| 1 | 2 | 2 | 1 | $1,981 | — | $3,200 | — |
| 1 | 2 | 1 | 1 | $2,131 | — | $3,000 | — |
| 1 | 1 | 1 | 1 | $2,090 | — | $2,600 | — |
| 1 | 2 | 1 | 1 | $2,995 | — | $3,000 | — |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Units Leased: 6
Total Actual Rent: $13,564
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
4.51%
NOI / List Price
Gross Scheduled Income: $162,768
Operating Expense: $60,997
Net Operating Income: $96,888
Annual Operating Expenses
Electric: $285
Insurance: $5,077
Professional Management: $8,138
Trash: $285
Water / Sewer: $285
Interior
Laundry: Common Area
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7458023027
Additional Parcels: No
Tax Lot: 25
Tax Block: 9
Community
Senior Community: No
Community Features: Biking, Curbs, Gutters, Hiking, Park, Storm Drains, Sidewalks
Nearby Schools
Nearby schools around the 1021 W 14th, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,720,000
Total Interest
$2,193,765
Total Payment
$3,913,765
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,261
per month
Property History for 1021 W 14th
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 1021 W 14th