OFF_MARKETRisky Deal6 days on market

624 W 26th St

624 W 26th St, San Pedro, CA 90731, San Pedro, CA 90731
$749,000
Zestimate®:$738,700

Listing Price

Property image 1
624 W 26th St, San Pedro, CA 90731
Loc: San Pedro, CA
Days Listed
6
Tax Assessed
$135k
Zestimate®
$739k
Market Rate
Lot Size
5,370 sqft
Rent Estimate
$2,639/mo
Est. Cash Flow base
Type
multi family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Leland Street Elementary School

K-5
0.6 mi away
4

Richard Henry Dana Middle School

6-8
0.7 mi away
7

San Pedro Senior High School

9-12
0.8 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.58%
Total ROI
7.6%
Cash Flow
$-1,552/mo
DSCR
0.59
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-09Pending sale$749,000$404
2026-08-23Contingent$749,000$404
2026-07-27Price change$749,000$404
2026-07-01Price change$775,000$418
2026-06-12Pending sale$785,000$423
2026-05-25Contingent$785,000$423
2026-05-13Listed for sale$785,000$423
2026-04-27Contingent$775,000$418
2026-04-23Price change$775,000$418
2026-03-28Listed for sale$799,000$431

Tax History

YearProperty TaxTax Assessment
2026$0$134,979
2025$1,893.66$132,337
2024$1,854.63$129,747
2023$1,823.78$127,208
2022$1,745.39$124,718
2021$1,714.76$122,277
2020$1,726.62$121,026
2019$1,726.62$118,658
2018$1,587.55$116,336
2017$1,587.55$113,860
2016$1,553.22$111,629
2015$1,497.48$109,953
2014$1,496.58$107,800
2012$0$105,210
2011$0$103,148
2010$0$102,378
2009$0$102,622
2008$0$100,610
2007$0$98,639
2006$0$96,706
2005$0$96,706
2004$0$92,953
2003$0$91,250
2002$0$89,461
2000$0$85,989
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,854
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $749,000Rent Basis: Observed Comp Model ($2,639/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.52%

NOI: $18,872/yr

Cash-on-Cash Yield
-16.1%

On $172,270 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+13.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$84/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$264/mo
Property Management (8% of rent)-$211/mo
Total Pure Operating Expenses-$1,066/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,639/mo
Less: Operating Expenses-$1,066/mo
Net Operating Income (NOI)+$1,573/mo
Less: Debt Service (30yr @ 6.75%)-$3,886/mo
Net Cash Flow
$-2,314/mo
$-27,765/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Pedro.