$729,000
645 W 21st, San Pedro CA 90731
Multi-Family (Triplex)
Property type
63 days
On market
$460
Price per sqft
3 cars
Garage
1923
Year built
5,000 sqft
Lot size
Home highlights
Open Houses
Overview
Craftsman triplex with 3 detached garages. New roof recently and electrical has been upgraded. Each unit has it own service porch with laundry hookups. Below market rent provides for future upside potential. Short distance to the Marina and West Harbor waterfront.
Listing provided by: Gaetano Califano DRE #00765847 310-521-1027, Califano Realty
Listing updated: Apr 4, 2026 at 01:18pm.
Last checked: Jun 4, 2026 at 11:31pm
Source: CRMLS #SB26072046
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,140 | $1,140 | $1,800 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,056 | $1,056 | $1,800 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,149 | $1,149 | $1,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
18.2x
List Price / Annual Gross Rent
Cap Rate
4.8%
NOI / List Price
Gross Scheduled Income: $40,145
Operating Expense: $5,151
Net Operating Income: $34,994
Annual Operating Expenses
Gardener: $480
Insurance: $2,271
Trash: $0
Water / Sewer: $2,400
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom, Laundry
Flooring: Wood
Cooling: None
Heating: Wall Furnace
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup, Laundry Room
Accessibility: None
Entry Location: 1
Exterior
Architectural Style: Craftsman
Property Attached: Yes
Stories Total: 1
Roof: Composition
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Sewer Connected, Water Connected
Garage and Parking
Parking: Garage Faces Front
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7462029008
Additional Parcels: No
Tax Lot: 8
Tax Block: 6
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Sidewalks
Nearby Schools
Nearby schools around the 645 W 21st, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$583,200
Total Interest
$743,839
Total Payment
$1,327,039
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,596
per month
Property History for 645 W 21st
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 645 W 21st