$839,000
3103 S Pacific, San Pedro CA 90731
Multi-Family (Triplex)
Property type
1 day
On market
$280
Price per sqft
3 cars
Garage
1951
Year built
5,009 sqft
Lot size
Home highlights
Open Houses
Overview
EXTRA LARGE, UPPER LEVEL, 2 BEDROOM 1 BATH OWNERS UNIT, WITH CUSTOM FIREPLACE AND LARGE PRIVATE BALCONY. Well maintained Triplex, a few short blocks to Cabrillo Beach and Cabrillo Marina. Upstairs two bedroom owners unit with large patio overlooking Fort Mac Arthur and Cabrillo Beach. Perfect Opportunity for an Owner User to occupy one of the units and collect the additional...
Listing provided by: Fred DiBernardo DRE #00573495 310-832-4573, Fred DiBernardo
Listing updated: Jun 9, 2026 at 04:54am.
Last checked: Jun 9, 2026 at 05:30am
Source: CRMLS #SB26123910
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $1,781 | $1,781 | $2,400 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,002 | $1,002 | $1,900 | Unfurnished |
| 1 | 1 | 1 | 1 | $611 | $611 | $1,900 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Carpet: 3
Ranges: 3
Rent Control: No
Total Actual Rent: $3,394
Financial Snapshot
Gross Rent Multiplier
20.6x
List Price / Annual Gross Rent
Cap Rate
2.61%
NOI / List Price
Gross Scheduled Income: $40,728
Operating Expense: $18,856
Net Operating Income: $21,872
Annual Operating Expenses
Gardener: $720
Insurance: $2,599
Licenses: $350
Maintenance: $400
New Taxes: $10,487
Pest Control: $0
Trash: $0
Water / Sewer: $4,300
Interior
Interior Features: Balcony, Laminate Counters, Tile Counters
Flooring: Carpet
Cooling: None
Heating: Natural Gas, Wall Furnace
Appliances: Gas Range
Fireplace: Living Room, Wood Burning
Laundry: Laundry Room
Entry Location: Front
Exterior
Architectural Style: Mid Century Modern
Property Attached: Yes
Stories Total: 2
Foundation: Concrete Perimeter
Window Features: Casement Windows
Construction Materials: Frame, Stucco
Common Walls: Two Common Walls Or More
Lot Features: Eleven To Fifteen Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: Ocean
Garage and Parking
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7465025009
Additional Parcels: No
Tax Lot: 16
Tax Block: 7
Community
Senior Community: No
Community Features: Biking, Curbs, Fishing, Golf, Street Lights, Suburban, Sidewalks, Water Sports, Marina
Nearby Schools
Nearby schools around the 3103 S Pacific, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$671,200
Total Interest
$856,079
Total Payment
$1,527,279
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,266
per month
Property History for 3103 S Pacific
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 3103 S Pacific