Share This Listing

Message

959 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

  • Significant Value Add Opportunity - 44% Upside
  • 100% 2 Bedroom Unit Mix
  • Prime Monrovia Location
  • Not Subject to RSO
  • Potential to Convert Garages into ADUs
  • Excellent Move in Ready Condition

Executive Summary

True North CRE of Compass Commercial is pleased to present 814 S Mayflower Ave in Monrovia. Situated in one of the San Gabriel Valley's most sought-after residential communities, 814 S Mayflower Avenue presents investors with a rare opportunity to acquire a well-maintained, three-unit income property in the heart of Monrovia, California. Built in 1956 and set on a 6,580 square foot lot, this classic single-story courtyard-style building totals 2,447 square feet and features three spacious 2-bedroom/1-bathroom units — each thoughtfully laid out with comfortable living spaces, hardwood-style flooring, and individual garages that provide tenants private storage and washer/dryer hookups. The property is individually metered for electricity and gas, with tenants responsible for their own utility costs, while the owner covers water, trash, and gardening. Refrigerators are owner-supplied unless replaced by tenants, and the building presents in excellent, move-in-ready condition throughout. The property is subject to AB 1482 however, it is not subject to local rent control, providing the incoming owner with meaningful flexibility to manage rents to market as tenancies turn.

The on-site garage structures may present an opportunity for Accessory Dwelling Unit (ADU) conversion, subject to City of Monrovia approval and applicable building requirements. Under California's significantly expanded ADU legislation, garage-to-ADU conversions have become an increasingly viable and cost-effective strategy for multifamily owners seeking to grow unit count and rental income without ground-up construction. A successful conversion could materially increase the property's gross income and overall value, transforming what is currently a functional tenant amenity into an additional revenue-generating asset. Prospective purchasers are encouraged to independently verify feasibility, permitting pathways, and projected costs with the City of Monrovia Planning Department and a licensed contractor prior to close of escrow.

Monrovia's location within the Upper San Gabriel Valley positions residents within easy reach of the region's most prominent employment corridors. The property sits just minutes from the 210 Freeway and provides convenient access to major job centers including the City of Hope National Medical Center, a world-renowned cancer research and treatment institution employing thousands; the Arcadia and Pasadena medical corridors; and the broader tech, professional services, and logistics hubs concentrated along the 210/10 Freeway interchange. The Monrovia Gold Line Station — part of the Metro L Line — further enhances the property's commuter appeal, connecting residents directly to Pasadena, Downtown Los Angeles, and beyond without a car. Old Town Monrovia's thriving dining, retail, and entertainment district is just blocks away, reinforcing the neighborhood's strong live-work-play appeal.

Data Room Click Here to Access

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $70,260 $28.71
Other Income - -
Vacancy Loss $2,108 $0.86
Effective Gross Income $68,152 $27.85
Taxes - -
Operating Expenses - -
Total Expenses $23,175 $9.47
Net Operating Income $44,977 $18.38

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $70,260
Annual Per SF $28.71
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $2,108
Annual Per SF $0.86
Effective Gross Income
Annual $68,152
Annual Per SF $27.85
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $23,175
Annual Per SF $9.47
Net Operating Income
Annual $44,977
Annual Per SF $18.38

Property Facts

Price $1,275,000
Price Per Unit $425,000
Sale Type Investment
Cap Rate 3.50%
Gross Rent Multiplier 18.1
No. Units 3
Property Type
Multifamily
  • Multifamily Apartments
Lot Size 0.15 AC
Building Size 2,447 SF
No. Stories 1
Year Built 1956
Parking Ratio 1.23/1,000 SF
Zoning MORH

Amenities

Unit Amenities

  • Dishwasher
  • Microwave
  • Refrigerator
  • Oven

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1 3 $1,952 -
Moderately walkable
60/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
40/100

Property Taxes

Property Taxes

Parcel Number
8506-008-025
Land Assessment
$167,955
Improvements Assessment
$167,955
Total Assessment
$335,910
  • Listing ID: 40758586

  • Date on Market: 6/2/2026

  • Last Updated:

  • Address: 814 S Mayflower Ave, Monrovia, CA 91016

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") }}