Log In/Sign Up
Your email has been sent.
862 W Carillo Dr 6 Unit Apartment Building $1,975,000 ($329,167/Unit) 3.75% Cap Rate San Gabriel, CA 91776
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$139,596
|
$13.73
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$1,455
|
$0.14
|
| Effective Gross Income |
$138,141
|
$13.58
|
| Taxes |
$24,688
|
$2.43
|
| Operating Expenses |
$38,079
|
$3.74
|
| Total Expenses |
$62,767
|
$6.17
|
| Net Operating Income |
$75,374
|
$7.41
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $139,596 |
| Annual Per SF | $13.73 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $1,455 |
| Annual Per SF | $0.14 |
| Effective Gross Income | |
|---|---|
| Annual | $138,141 |
| Annual Per SF | $13.58 |
| Taxes | |
|---|---|
| Annual | $24,688 |
| Annual Per SF | $2.43 |
| Operating Expenses | |
|---|---|
| Annual | $38,079 |
| Annual Per SF | $3.74 |
| Total Expenses | |
|---|---|
| Annual | $62,767 |
| Annual Per SF | $6.17 |
| Net Operating Income | |
|---|---|
| Annual | $75,374 |
| Annual Per SF | $7.41 |
Property Facts
| Price | $1,975,000 | Building Class | C |
| Price Per Unit | $329,167 | Lot Size | 0.19 AC |
| Sale Type | Investment | Building Size | 10,170 SF |
| Cap Rate | 3.75% | Average Occupancy | 100% |
| Gross Rent Multiplier | 14 | No. Stories | 2 |
| No. Units | 6 | Year Built | 1955 |
| Property Type | Multifamily | Parking Ratio | 0.59/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | SLR3YY | ||
| Price | $1,975,000 |
| Price Per Unit | $329,167 |
| Sale Type | Investment |
| Cap Rate | 3.75% |
| Gross Rent Multiplier | 14 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.19 AC |
| Building Size | 10,170 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1955 |
| Parking Ratio | 0.59/1,000 SF |
| Zoning | SLR3YY |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 1 | $2,094 | 850 |
| 2+1 | 1 | $1,958 | 825 - 850 |
| 2+1 | 1 | $1,849 | 825 - 850 |
| 2+1 | 1 | $1,952 | 825 - 850 |
| 2+1 | 1 | $1,822 | 825 - 850 |
| 2+1 | 1 | $1,958 | 825 - 850 |
1 1
Moderately walkable
70/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 5346-023-005 | Total Assessment | $1,168,122 |
| Land Assessment | $700,875 | Annual Taxes | $24,688 ($2.43/SF) |
| Improvements Assessment | $467,247 | Tax Year | 2025 |
Property Taxes
Parcel Number
5346-023-005
Land Assessment
$700,875
Improvements Assessment
$467,247
Total Assessment
$1,168,122
Annual Taxes
$24,688 ($2.43/SF)
Tax Year
2025
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
862 W Carillo Dr