Share This Listing

Message

965 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

935 W 10th St 4 Unit Apartment Building $1,650,000 ($412,500/Unit) 5.57% Cap Rate San Pedro, CA 90731

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Huge 5-bed/3-bath owner’s unit fully renovated with high-end finishes — delivered vacant or ready for top market rent
  • Offered at $263/RSF, with a 5.57% Cap Rate and 11.83 GRM, delivering above-market returns
  • New Roof is being installed as of August 2025 tentative completion September 2025
  • Modernized units support premium rents, low maintenance, and include ample parking for each unit
  • Prime Vista del Oro location — walkable to shops, dining, top-rated schools, and the $500M waterfront redevelopment

EXECUTIVE SUMMARY

A Prime Investment Opportunity in San Pedro’s Thriving Market Located in the highly desirable Vista del Oro neighborhood, 935 W 10th St is a well-maintained, value-rich multifamily property offering both income stability and significant upside potential. This 6,276 SF building sits on a 6,075 SF lot and is priced attractively at $263 per square foot, currently operating at a 5.57% CAP RATE and 11.83 GRM.*** Built in 1974 and recently upgraded, the property features renovated interiors and ample covered parking that support premium rents and long-term tenant retention....Expansive 5-bedroom, 3- bathroom owner's unit is occupying the entire top floor. With private entry and high-end finishes throughout, this fully remodeled unit will be delivered vacant — ideal for an owner- user looking to live mortgage-free or for investors seeking maximum rental income. San Pedro’s multi-family sector continues to outpace neighboring markets in both affordability and investor returns. Buyers enjoy stronger yields than those seen in West LA or Long Beach, all while benefiting from a thriving, tight- inventory environment. The area is experiencing robust appreciation, driven by more than $500 million in waterfront redevelopment, major public/private investment, and new lifestyle amenities coming online by 2026. With its remodeled units, strong financials, and unbeatable location, 935 W 10th St presents an exceptional opportunity for buyers seeking reliable cash flow, future upside, and a foothold in one of the most dynamic coastal communities of Southern California.
Virtual Tour: https://my.matterport.com/show/?m=ENLzDLNAvTJ&mls=1

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $139,428 $22.22
Other Income - -
Vacancy Loss $6,971 $1.11
Effective Gross Income $132,457 $21.11
Taxes $20,625 $3.29
Operating Expenses $19,864 $3.17
Total Expenses $40,489 $6.45
Net Operating Income $91,968 $14.65

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $139,428
Annual Per SF $22.22
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $6,971
Annual Per SF $1.11
Effective Gross Income
Annual $132,457
Annual Per SF $21.11
Taxes
Annual $20,625
Annual Per SF $3.29
Operating Expenses
Annual $19,864
Annual Per SF $3.17
Total Expenses
Annual $40,489
Annual Per SF $6.45
Net Operating Income
Annual $91,968
Annual Per SF $14.65

PROPERTY FACTS

Price $1,650,000
Price Per Unit $412,500
Sale Type Investment
Cap Rate 5.57%
Gross Rent Multiplier 11.83
No. Units 4
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.14 AC
Building Size 6,276 SF
No. Stories 2
Year Built 1974
Parking Ratio 1.43/1,000 SF
Zoning LARD2 - restricted Density Multiple Dwelling

AMENITIES

UNIT AMENITIES

  • Balcony
  • Heating
  • Range

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
5+3 1 $4,500 1
2+2 2 $2,157 1
1+1 1 $1,575 1
Walk Score®
Very Walkable (82)
Bike Score®
Very Bikeable (76)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
7458-012-017
Land Assessment
$522,260 (2025)
Improvements Assessment
$696,348 (2025)
Total Assessment
$1,218,608 (2025)
Annual Taxes
$20,625 ($3.29/SF)
Tax Year
2024
  • Listing ID: 37126892

  • Date on Market: 8/5/2025

  • Last Updated:

  • Address: 935 W 10th St, San Pedro, CA 90731

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}