$2,080,000
-$215,0002401 S Denison Avenue, San Pedro CA 90731
Multi-Family (14 Units)
Property type
85 days
On market
$608
Price per sqft
0 cars
Garage
1972
Year built
6,081 sqft
Lot size
Home highlights
Open Houses
Overview
Great investment opportunity! This well-maintained multifamily property presents a rare chance to acquire a strong income asset in San Pedro. The offer includes two parcels, 2401 S. Denison Ave (7465-010-032) and 2405 S. Denison Ave (7465-010-033), each improved with a seven (7)-unit building, for a total of 14 units. All units are one-bedroom, one-bath, and many feature tile...
Listing provided by: Jim Porter DRE #01266035 310-375-3197, Porter Heritage
Listing updated: May 20, 2026 at 01:55am.
Last checked: Jun 3, 2026 at 08:01pm
Source: CRMLS #SB26054681
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,695 | $1,695 | $1,750 | Unfurnished |
| 2 | 1 | 1 | — | $1,650 | $3,300 | $3,500 | Unfurnished |
| 1 | 1 | 1 | — | $1,600 | $1,600 | $1,675 | Unfurnished |
| 1 | 1 | 1 | — | $1,521 | $1,521 | $1,750 | Unfurnished |
| 1 | 1 | 1 | — | $1,475 | $1,475 | $1,675 | Unfurnished |
| 1 | 1 | 1 | — | $1,409 | $1,409 | $1,750 | Unfurnished |
| 1 | 1 | 1 | — | $1,392 | $1,392 | $1,675 | Unfurnished |
| 1 | 1 | 1 | — | $1,074 | $1,074 | $1,675 | Unfurnished |
| 1 | 1 | 1 | — | $1,043 | $1,043 | $1,675 | Unfurnished |
| 1 | 1 | 1 | — | $1,042 | $1,042 | $1,750 | Unfurnished |
| 1 | 1 | 1 | — | $1,025 | $1,025 | $1,675 | Unfurnished |
| 1 | 1 | 1 | — | $1,003 | $1,003 | $1,675 | Unfurnished |
| 1 | 1 | 1 | — | $1,750 | $1,750 | $1,750 | Unfurnished |
# of Buildings: 2
# of Units Total: 14
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 1
Disposal: 14
Ranges: 14
Rent Control: Yes
Units Leased: 13
Total Actual Rent: $226,135
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
9.0x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Gross Scheduled Income: $230,444
Operating Expense: $88,500
Net Operating Income: $137,635
Annual Operating Expenses
Electric: $3,500
Fuel: $2,800
Insurance: $12,500
Professional Management: $5,400
Trash: $9,500
Water / Sewer: $8,000
Interior
Interior Features: Ceramic Counters
Room Type: Family Room, Kitchen
Cooling: None
Heating: Wall Furnace
Appliances: Disposal, Gas Range, Water Heater
Fireplace: None
Laundry: Common Area
Entry Location: Ground Floor
Exterior
Architectural Style: Traditional
Property Attached: No
Stories Total: 2
Roof: Composition
Foundation: Slab
Construction Materials: Drywall, Concrete, Stucco, Wood Siding, Copper Plumbing
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre, Corner Lot, Front Yard, Gentle Sloping, Landscaped
Pool: None
Fencing: Block, Chain Link
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: Neighborhood
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Attached Carport, Assigned, Uncovered
Garage Spaces: 0
Uncovered Spaces: 11
Carport Spaces: 3
Parking Total: 14
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7465010032
Additional Parcels: Yes
Tax Lot: 12
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Storm Drains, Street Lights, Suburban, Sidewalks
Nearby Schools
Nearby schools around the 2401 S Denison Avenue, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,664,000
Total Interest
$2,122,340
Total Payment
$3,786,340
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,834
per month
Property History for 2401 S Denison Avenue
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 2401 S Denison Avenue