Log In/Sign Up
Your email has been sent.
5 Detached Homes | Rosemead | 1989 Built 3421-3427 Lafayette St 5 Unit Apartment Building $3,250,000 ($650,000/Unit) Rosemead, CA 91770



INVESTMENT HIGHLIGHTS
- Rare Single-Family Style Trophy Offering in the San Gabriel Valley | Newer 1989 Construction
- Spacious 4 & 5 Bedroom Floor Plans | Oversized Units Averaging 2,100+ SF Each
- 2-Car Garage for Each Home | Direct Interior Access From Garage
- Five (5) Separate Two-Story Single-Family Homes | Large 30,000 SF Lot
- Strong Value-Add Opportunity | Realistic Rental Upside of Approximately ±27%
- Separately Metered for Water, Gas & Electricity | Very Low Landlord Expenses
EXECUTIVE SUMMARY
The Offering presents a rare opportunity to acquire a trophy single-family residential portfolio consisting of five (5) separate two-story single-family homes located in the San Gabriel Valley, one of Los Angeles County's most desirable and supply-constrained submarkets. Constructed in 1989, the property is situated on a large 30,000 square foot lot and is being offered as a single package, providing investors immediate scale with the operational advantages of single-family housing. Each residence features spacious 4- and 5-bedroom floor plans, averaging 2,100+ square feet per unit, and includes an attached 2-car garage with direct interior access. The homes are individually metered for water, gas, and electricity, resulting in minimal landlord expenses and efficient long-term operations. The asset offers a compelling value-add investment profile, with a realistic rental upside of approximately 27%, achievable through market rent adjustments and continued professional management. The portfolio benefits from AB 1482 rent control only and is not subject to any local rent control ordinances, providing enhanced flexibility for future rent growth. Strategically located near San Gabriel Boulevard and Garvey Avenue, the property is in close proximity to retail, dining, employment centers, and essential services. The configuration is well-suited for multi-generational living, a highly desirable housing trend in the San Gabriel Valley, allowing families to live in close proximity while maintaining privacy. This offering is ideally suited for investors seeking a high-quality single-family rental portfolio with strong in-place fundamentals, significant rental upside, low operating expenses, and long-term appreciation potential in a core Southern California market. Situated on Lafayette Avenue in Rosemead. Nearest major cross streets are San Gabriel Blvd. and Hellman Ave. ALL Units are Occupied by Tenants. Please do not walk on the property, do not disturb or engage tenants regarding the property. Drive by only, tenants are not aware of the sale, direct all questions to agent. For more information and to obtain a full marketing package (including rent roll, income/expense breakdown), please call/text/email the office.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$191,820
|
$17.73
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,755
|
$0.53
|
| Effective Gross Income |
$186,065
|
$17.20
|
| Taxes |
$39,901
|
$3.69
|
| Operating Expenses |
$25,548
|
$2.36
|
| Total Expenses |
$65,449
|
$6.05
|
| Net Operating Income |
$120,616
|
$11.15
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $191,820 |
| Annual Per SF | $17.73 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $5,755 |
| Annual Per SF | $0.53 |
| Effective Gross Income | |
|---|---|
| Annual | $186,065 |
| Annual Per SF | $17.20 |
| Taxes | |
|---|---|
| Annual | $39,901 |
| Annual Per SF | $3.69 |
| Operating Expenses | |
|---|---|
| Annual | $25,548 |
| Annual Per SF | $2.36 |
| Total Expenses | |
|---|---|
| Annual | $65,449 |
| Annual Per SF | $6.05 |
| Net Operating Income | |
|---|---|
| Annual | $120,616 |
| Annual Per SF | $11.15 |
PROPERTY FACTS
| Price | $3,250,000 | Building Class | C |
| Price Per Unit | $650,000 | Lot Size | 0.67 AC |
| Sale Type | Investment | Building Size | 10,818 SF |
| No. Units | 5 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built | 1989 |
| Apartment Style | Garden | Parking Ratio | 0.46/1,000 SF |
| Zoning | R2, Rosemead | ||
| Price | $3,250,000 |
| Price Per Unit | $650,000 |
| Sale Type | Investment |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.67 AC |
| Building Size | 10,818 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1989 |
| Parking Ratio | 0.46/1,000 SF |
| Zoning | R2, Rosemead |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 4+3 | 1 | $2,885 | - |
| 5+4.5 | 4 | $3,275 | - |
1 1
PROPERTY TAXES
| Parcel Number | 5287-013-026 | Total Assessment | $1,263,072 |
| Land Assessment | $546,591 | Annual Taxes | $39,901 ($3.69/SF) |
| Improvements Assessment | $716,481 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
5287-013-026
Land Assessment
$546,591
Improvements Assessment
$716,481
Total Assessment
$1,263,072
Annual Taxes
$39,901 ($3.69/SF)
Tax Year
2025
1 of 24
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
5 Detached Homes | Rosemead | 1989 Built | 3421-3427 Lafayette St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
