$1,450,000
383 W 14th Street, San Pedro CA 90731
Multi-Family (8 Units)
Property type
1 day
On market
$280
Price per sqft
0 cars
Garage
1923
Year built
4,807 sqft
Lot size
Open Houses
Overview
8 Unit Apartment Complex Near Waterfront Development in one of the fastest-growing rental pockets of Los Angeles. The property consists of all 1 bed/1 bath units, generating $12,918/month in current rental income (including projected rent for 1 Vacant unit). Offered at a 7% CAP rate and 9.3 GRM, this is the strongest cash-flowing multifamily opportunities in San Pedro for a...
Listing provided by: Olga Wright DRE #01315042 310-606-2076, Lyon Stahl Investment Real Estate, Inc., Jeremy Barth DRE #02187478, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 10, 2026 at 06:44pm.
Last checked: Jun 10, 2026 at 09:00pm
Source: CRMLS #SB26125439
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,295 | $1,295 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,625 | $1,625 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,546 | $1,546 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,650 | $1,650 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,695 | $1,695 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,612 | $1,612 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,695 | $1,695 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $1,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 9
Separate Gas Meters: 9
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
9.4x
List Price / Annual Gross Rent
Cap Rate
7%
NOI / List Price
Gross Scheduled Income: $155,016
Vacancy Allowance: $4,650
Operating Expense: $49,696
Net Operating Income: $101,510
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $6,116
Maintenance: $5,200
New Taxes: $19,895
Professional Management: $7,585
Trash: $0
Water / Sewer: $8,800
Other Expense: $2,000
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Walkstreet
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 7456021034
Additional Parcels: No
Tax Lot: 2
Community
Senior Community: No
Community Features: Street Lights, Urban
Nearby Schools
Nearby schools around the 383 W 14th Street, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,160,000
Total Interest
$1,479,516
Total Payment
$2,639,516
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,992
per month
Property History for 383 W 14th Street
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 383 W 14th Street