Log In/Sign Up
Your email has been sent.
529 N San Gabriel Ave 5 Unit Apartment Building Offered at $1,825,000 at a 2.80% Cap Rate Azusa, CA 91702
Investment Highlights
- Multiple ADU Options
- Central Air
- Laundry Hookups
- Great for Owner Occupy
- Copper Plumbing
- All 2bed + 2 Bath
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$105,000
|
$19.65
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,150
|
$0.59
|
| Effective Gross Income |
$101,850
|
$19.06
|
| Taxes |
$22,813
|
$4.27
|
| Operating Expenses |
$27,933
|
$5.23
|
| Total Expenses |
$50,746
|
$9.50
|
| Net Operating Income |
$51,104
|
$9.56
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $105,000 |
| Annual Per SF | $19.65 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,150 |
| Annual Per SF | $0.59 |
| Effective Gross Income | |
|---|---|
| Annual | $101,850 |
| Annual Per SF | $19.06 |
| Taxes | |
|---|---|
| Annual | $22,813 |
| Annual Per SF | $4.27 |
| Operating Expenses | |
|---|---|
| Annual | $27,933 |
| Annual Per SF | $5.23 |
| Total Expenses | |
|---|---|
| Annual | $50,746 |
| Annual Per SF | $9.50 |
| Net Operating Income | |
|---|---|
| Annual | $51,104 |
| Annual Per SF | $9.56 |
Property Facts
| Price | $1,825,000 | Apartment Style | Garden |
| Price Per Unit | $365,000 | Lot Size | 0.24 AC |
| Sale Type | Investment | Building Size | 5,344 SF |
| Cap Rate | 2.80% | Average Occupancy | 100% |
| Gross Rent Multiplier | 17.38 | No. Stories | 2 |
| No. Units | 5 | Year Built | 1983 |
| Property Type | Multifamily |
| Price | $1,825,000 |
| Price Per Unit | $365,000 |
| Sale Type | Investment |
| Cap Rate | 2.80% |
| Gross Rent Multiplier | 17.38 |
| No. Units | 5 |
| Property Type | Multifamily |
| Apartment Style | Garden |
| Lot Size | 0.24 AC |
| Building Size | 5,344 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1983 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 1 | $1,700 | 1,100 |
| 2+2 | 1 | $1,825 | 1,000 |
| 2+2 | 1 | $1,650 | 1,000 |
| 2+2 | 1 | $1,800 | 1,000 |
| 2+2 | 1 | $1,775 | 1,000 |
1 1
Fairly walkable
50/100
Exceptionally drivable
100/100
Some public transit
50/100
Fairly bikeable
40/100
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
529 N San Gabriel Ave