$1,449,000
662 W 31st, San Pedro CA 90731
Multi-Family (2 Units)
Property type
1 day
On market
$474
Price per sqft
5 cars
Garage
1922
Year built
5,007 sqft
Lot size
Home highlights
Open Houses
Overview
Great opportunity to own a truly unique coastal property and an outstanding investment opportunity. This exceptional home must be seen in person to fully appreciate all it has to offer. This exceptional and spacious property offers approximately 3,060 sq. ft. of living space, thoughtfully designed for both comfortable living and outstanding investment potential. The...
Listing provided by: Muhammad Chaudhri DRE #01038213 310-717-6454, Home Team Realty
Listing updated: Jun 10, 2026 at 07:26pm.
Last checked: Jun 10, 2026 at 09:03pm
Source: CRMLS #SB26126483
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 0 | — | $3,500 | $3,500 | $3,800 | Unfurnished |
| 1 | 4 | 0 | — | $4,200 | $4,200 | $5,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Dishwasher: 2
Refrigerator: 2
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
15.3x
List Price / Annual Gross Rent
Cap Rate
5.94%
NOI / List Price
Gross Scheduled Income: $95,000
Operating Expense: $9,000
Net Operating Income: $86,000
Annual Operating Expenses
Electric: $3,500
Fuel: $0
Insurance: $2,800
Trash: $1,200
Water / Sewer: $2,400
Interior
Interior Features: Ceiling Fans, Main Floor Bedroom, Main Level Primary
Room Type: Bedroom, Kitchen, Laundry, Living Room, Primary Bathroom, Primary Bedroom
Cooling: Gas
Appliances: Double Oven, Dishwasher, Gas Water Heater, Refrigerator
Fireplace: None
Laundry: In Garage
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Lot Features: Corner Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: City Lights, Marina, Ocean
Garage and Parking
Parking: Direct Access, Garage Faces Front, Garage, Garage Faces Rear
Garage Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7465028022
Additional Parcels: No
Tax Lot: 24
Tax Block: 24
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 662 W 31st, San Pedro, CA 90731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,159,200
Total Interest
$1,478,496
Total Payment
$2,637,696
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,986
per month
Property History for 662 W 31st
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 662 W 31st