Log In/Sign Up
Your email has been sent.
Vista Del Oro Bungalow 8-Plex 1047 W 7th St 8 Unit Apartment Building $1,499,900 ($187,488/Unit) 7.17% Cap Rate San Pedro, CA 90731
Investment Highlights
- 8 Private Single-Car Garages — Rare Amenity for Multifamily Properties
- Unique Bungalow-Style Courtyard Layout with Individual Unit Entrances
- Fully Occupied with Immediate Cash Flow for Investors
Executive Summary
Fully occupied easy button for investors! Rare 8-unit bungalow-style multifamily investment opportunity in the heart of San Pedro. The property consists of eight separate units arranged around a central courtyard and includes the highly desirable benefit of eight private garages. The unit mix includes one-bedroom, two-bedroom, and studio floor plans, with several updated interiors. Located near Downtown San Pedro, the Port of Los Angeles, Cabrillo Marina, and the transformative West Harbor waterfront redevelopment project, the property is well positioned for long-term appreciation. Investors benefit from immediate cash flow, separate electric meters, a unique residential feel rarely found in multifamily assets, and additional long-term upside through future unit modernization and rental growth as leases naturally turn over.
Data Room Click Here to Access
Financial Summary (Actual - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
Amenities
- Smoke Detector
Unit Amenities
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Vinyl Flooring
Site Amenities
- Courtyard
- Fenced Lot
- Vintage Building
- Public Transportation
- Private Bathroom
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 2 | $1,825 | 750 |
| 1+1 | 5 | $1,591 | 650 |
| Studios | 1 | $723.00 | 600 |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 7458-002-024 | Total Assessment | $143,112 (2025) |
| Land Assessment | $77,441 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $65,671 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
7458-002-024
Land Assessment
$77,441 (2025)
Improvements Assessment
$65,671 (2025)
Total Assessment
$143,112 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 60
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Vista Del Oro Bungalow 8-Plex | 1047 W 7th St