$2,050,000
7104 san pedro, Los Angeles CA 90003
Multi-Family (8 Units)
Property type
58 days
On market
$321
Price per sqft
0 cars
Garage
1963
Year built
6,216 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present this eight-unit investment opportunity located in the City of Los Angeles. The property features an attractive unit mix of eight 2-bedroom, 1-bath units, totaling approximately 6,383 rentable square feet on a 6,214 square foot lot. Recent upgrades include six units renovated with new cabinets, lighting, ceiling fans, and bathroom vanities. Amenities...
Listing provided by: Malkiat Sudwal DRE #01872826, Realty ONE Group United
Listing updated: Apr 9, 2026 at 07:14am.
Last checked: Jun 4, 2026 at 11:01pm
Source: CRMLS #SB26074038
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 2 | 1 | — | $17,158 | $17,158 | $21,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 0
Separate Gas Meters: 0
Separate Water Meters: 0
Ranges: 8
Rent Control: Yes
Units Leased: 6
Total Actual Rent: $17,158
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
10.0x
List Price / Annual Gross Rent
Cap Rate
7.2%
NOI / List Price
Gross Scheduled Income: $205,896
Vacancy Allowance: $6,176
Vacancy Allowance Rate: 3%
Operating Expense: $59,915
Net Operating Income: $140,219
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Room Type: Bedroom
Flooring: Laminate
Cooling: None
Heating: Baseboard
Appliances: Gas Range
Fireplace: None
Laundry: None
Accessibility: None
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Shingle
Foundation: Slab
Window Features: Blinds
Exterior: Awnings
Common Walls: One Common Wall
Security Features: Gated Community
Lot Features: Six To Ten Units Acre
Pool: None
Spa: None
Fencing: Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Natural Gas Available
View: None
Garage and Parking
Parking: Assigned, Concrete, Side By Side, Uncovered
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6011008001
Additional Parcels: No
Tax Lot: 2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Gated
Nearby Schools
Nearby schools around the 7104 san pedro, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,640,000
Total Interest
$2,091,730
Total Payment
$3,731,730
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,651
per month
Property History for 7104 san pedro
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 7104 san pedro