Log In/Sign Up
Your email has been sent.
221 S Bushnell Ave 4 Unit Apartment Building Offered at $1,550,000 at a 3.73% Cap Rate Alhambra, CA 91801



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.
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 | Property Type | Multifamily |
| Price Per Unit | $387,500 | Lot Size | 0.14 AC |
| Sale Type | Investment | Building Size | 3,125 SF |
| Cap Rate | 3.73% | No. Stories | 1 |
| Gross Rent Multiplier | 17 | Year Built | 1951 |
| No. Units | 4 | Parking Ratio | 1.28/1,000 SF |
| 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 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Some public transit
40/100
Fairly bikeable
40/100
1 of 42
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
