$1,250,000
+$1,249,999682 W 12th, San Pedro CA 90731
Multi-Family (4 Units)
Property type
28 days
On market
$277
Price per sqft
0 cars
Garage
1907
Year built
6,751 sqft
Lot size
Open Houses
Overview
Rare opportunity to acquire an outstanding turnkey income-producing property with upside potential! This well-maintained property features an excellent unit mix consisting of three spacious 3-bedroom/1-bath units and one 2-bedroom/1-bath unit. All units are equipped with "in-unit" laundry, making it highly attractive to tenants. Ownership has cared for the building with...
Listing provided by: Walter De La Torre DRE #01472053, W&D Real Estate Investments
Listing updated: May 11, 2026 at 07:17pm.
Last checked: Jun 5, 2026 at 01:30pm
Source: CRMLS #SB26100931
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $3,400 | $3,400 | $3,500 | Unfurnished |
| 1 | 3 | 1 | — | $2,065 | $2,065 | $3,500 | Unfurnished |
| 1 | 3 | 1 | — | $2,010 | $2,010 | $3,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,658 | $1,658 | $2,650 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
11.4x
List Price / Annual Gross Rent
Cap Rate
6.06%
NOI / List Price
Gross Scheduled Income: $109,596
Operating Expense: $30,500
Net Operating Income: $75,808
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,500
Trash: $0
Water / Sewer: $9,000
Interior
Laundry: Common Area, Washer Hookup, Inside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7454018024
Additional Parcels: No
Tax Lot: 21
Tax Block: 10
Community
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 682 W 12th, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,000,000
Total Interest
$1,275,445
Total Payment
$2,275,445
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,773
per month
Property History for 682 W 12th
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 682 W 12th