Est. cap rate

3.6%

Assumed rent, all units

$7,770/mo

Units

3

Price per unit

$429,667

Est. annual NOI

$46,620

Expense assumption

50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type

Triplex

Bedrooms

6

Bathrooms

5

Building size

2,400 sqft

Lot size

6,666 sqft

Year built

1954

Stories

1

Garage spaces

0

Heating

Natural Gas

Cooling

Central Air

Pool

None

View

Neighborhood

Status

Active

Days on market

4

MLS #

242861937

About this property

Welcome to 11583 Embree Dr, a rare income-producing property in the desirable North El Monte neighborhood featuring three separate living spaces on one lot. Perfect for multigenerational living, investors, or owner-occupants looking to offset their mortgage, this fully upgraded property offers approximately 2,400 square feet of total living space across a beautifully renovated main home, newly built Jr. ADU, and newly constructed ADU. The front residence features 3 bedrooms, 2 bathrooms, and approximately 1,100 square feet of thoughtfully updated living space with modern finishes, an open and functional layout, and abundant natural light. The Jr. ADU offers 1 bedroom, 1 bathroom, and approximately 460 square feet, creating an ideal private space for extended family, guests, or rental income. Completing the property is a spacious 2-bedroom, 2-bathroom ADU with approximately 840 square feet, thoughtfully designed with contemporary finishes and comfortable living areas. Situated on a generous lot in a quiet residential neighborhood, this exceptional property provides flexibility, strong rental potential, and long-term value. Conveniently located near shopping, dining, schools, parks, and major freeways including the 10 and 605, this is a unique opportunity to own a turnkey multi-unit property in one of the San Gabriel Valley's most accessible locations. Whether you're looking to house multiple generations under one roof or maximize cash flow with multiple rental units, 11583 Embree Dr delivers the versatility and investment potential today's buyers are searching for.

Location

11583 Embree

El Monte, Los Angeles, CA, 91732