Share This Listing

Message

960 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

Investment Highlights

  • Positioned in a core San Gabriel Valley submarket, less than one mile from Costco, Raising Canes, Target, Albertsons, and other major retailers.
  • Two 1-bedroom/1-bathroom and two 2-bedroom/1-bathroom units averaging 781 SF across a ±3,125 SF building.
  • Not subject to any local rent control, providing full flexibility to capture the available 10% rental upside.
  • Priced at $387,500 per unit and $496 per SF with a 3.73% current cap rate and 4.25% pro forma cap rate.
  • All units feature updated cabinetry, tile flooring, recessed lighting, split AC, laminate wood flooring, and vertical blinds.
  • Newer exterior paint and mature landscaping reflect pride of ownership, minimizing near-term capital expenditures.

Executive Summary

Constructed in 1951, the property sits on a ±6,250 square-foot lot with a total building size of ±3,125 square feet. Positioned at the intersection of South Bushnell Avenue in central Alhambra, the property benefits from immediate proximity to Valley Boulevard and Fremont Avenue, two of the area's primary retail corridors. The location offers exceptional connectivity, with convenient access to the 10 and 710 Freeways, and is minutes from Cal State University, Los Angeles and approximately 8 miles from Downtown Los Angeles. Neighboring cities include Monterey Park, San Gabriel, and Temple City.
The property features an ideal unit mix of two 1-bedroom/1-bathroom units and two 2-bedroom/1-bathroom units, averaging 781 square feet per unit. Each residence has been thoughtfully updated and features renovated interiors with fully equipped kitchens, updated cabinetry, tile flooring, recessed lighting, upgraded bathroom sinks and showers, split air conditioning units, laminate wood flooring, and vertical blinds. On-site covered parking is available for all residents with ample street parking. The property presents a well-maintained exterior with newer exterior paint and mature, lush landscaping throughout.
This offering presents an exceptional investment opportunity. At a going-in cost basis of $387,500 per unit, the property provides a strategic entry point for investors, with a current CAP rate of 3.73% and a pro forma CAP rate of 4.25% upon capturing the available 10% rental upside. Not subject to any local rent control, 221 S Bushnell Avenue is a stable residential income-producing asset positioned for long-term growth and capital appreciation. The property is well-suited for a variety of investment strategies, for a first-time purchaser, seasoned investor, or those seeking a 1031 exchange opportunity.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $91,200 $29.18
Other Income - -
Vacancy Loss $2,736 $0.88
Effective Gross Income $88,464 $28.31
Taxes $19,535 $6.25
Operating Expenses $11,130 $3.56
Total Expenses $30,665 $9.81
Net Operating Income $57,799 $18.50

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $91,200
Annual Per SF $29.18
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $2,736
Annual Per SF $0.88
Effective Gross Income
Annual $88,464
Annual Per SF $28.31
Taxes
Annual $19,535
Annual Per SF $6.25
Operating Expenses
Annual $11,130
Annual Per SF $3.56
Total Expenses
Annual $30,665
Annual Per SF $9.81
Net Operating Income
Annual $57,799
Annual Per SF $18.50

Property Facts

Price $1,550,000
Price Per Unit $387,500
Sale Type Investment
Cap Rate 3.73%
Gross Rent Multiplier 17
No. Units 4
Property Type Multifamily
Lot Size 0.14 AC
Building Size 3,125 SF
No. Stories 1
Year Built 1951
Parking Ratio 1.28/1,000 SF

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 2 $1,775 750
2+1 2 $2,025 850
Moderately walkable
60/100
Very drivable
80/100
Some public transit
40/100
Fairly bikeable
40/100
  • Listing ID: 42021353

  • Date on Market: 9/2/2026

  • Last Updated:

  • Address: 221 S Bushnell Ave, Alhambra, CA 91801

Your message has been sent.
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") }}