$969,000
-$30,0001504 S Grand, San Pedro CA 90731
Multi-Family (Triplex)
Property type
116 days
On market
$290
Price per sqft
2 cars
Garage
1972
Year built
5,266 sqft
Lot size
Home highlights
Open Houses
Overview
EXTRA LARGE 3 BEDROOM 2 BATH & FAMILY ROOM OWNERS UNIT, WITH 2 ADDITIONAL RENTALS. THIS FAMILY HOME IN A FAMILY- FRIENDLY NEIGHBORHOOD COMES WITH RENTAL INCOME, AND CAN BE YOURS FOR A LOW DOWN PAYMENT. BUILD EQUITY AND CREATE CONSISTENT CASH FLOW. Prime location only 8 miles to Long Beach, 23 miles to Downtown L.A., and 20 miles to L.A.X. A short commute to many...
Listing provided by: Fred DiBernardo DRE #00573495 310-832-4573, Fred DiBernardo, Tyler DiBernardo DRE #02041856 310-872-4572, DiBernardo Realty
Listing updated: Jun 5, 2026 at 09:47pm.
Last checked: Jun 14, 2026 at 09:00am
Source: CRMLS #SB26038089
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,674 | $2,674 | $3,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,344 | $1,344 | $2,200 | Unfurnished |
| 1 | 0 | 1 | — | $1,300 | $1,300 | $1,650 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Carpet: 3
Ranges: 3
Rent Control: Yes
Tenant Pays: Electricity
Financial Snapshot
Gross Rent Multiplier
15.2x
List Price / Annual Gross Rent
Cap Rate
4.64%
NOI / List Price
Gross Scheduled Income: $63,816
Operating Expense: $18,887
Net Operating Income: $44,929
Annual Operating Expenses
Electric: $0
Gardener: $1,200
Fuel: $0
Insurance: $2,500
Maintenance: $1,200
New Taxes: $12,487
Trash: $0
Water / Sewer: $1,500
Interior
Interior Features: Block Walls, Open Floor Plan, Tile Counters, Main Level Primary
Room Type: Family Room, Living Room, Primary Bedroom
Flooring: Carpet, Vinyl
Heating: Central, Forced Air, Wall Furnace
Appliances: Built In Range, Gas Cooktop, Gas Oven, Range Hood
Fireplace: Family Room, Living Room, Primary Bedroom, Outside, Wood Burning
Laundry: In Garage
Entry Location: 1
Exterior
Architectural Style: Custom, Traditional
Property Attached: Yes
Stories Total: 2
Roof: Composition, Shingle
Foundation: Concrete Perimeter
Window Features: Double Pane Windows
Construction Materials: Frame, Stucco
Property Condition: Turnkey
Common Walls: One Common Wall
Lot Features: Eleven To Fifteen Units Acre, Level, Rectangular Lot
Pool: None
Fencing: Masonry
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Assigned, Door Single, Garage
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7454032001
Additional Parcels: No
Tax Lot: 2
Tax Block: 17
Community
Senior Community: No
Community Features: Biking, Curbs, Foothills, Golf, Hiking, Street Lights, Sidewalks, Water Sports, Fishing, Marina