Est. cap rate

3.3%

Assumed rent, all units

$6,600/mo

Units

3

Price per unit

$399,667

Est. annual NOI

$39,600

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

5

Bathrooms

4

Building size

2,281 sqft

Lot size

6,176 sqft

Year built

1947

Stories

1

Garage spaces

0

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

109

MLS #

243431921

About this property

Exceptional multi-unit living opportunity in the heart of Azusa featuring a beautifully upgraded property configured as a spacious main residence plus two additional units, offering excellent flexibility for multigenerational living, owner-occupants, or investment potential. The front residence has spacious 3 bedrooms and 2 bathrooms, complemented by a newly constructed second unit and detached ADU for expanded living options. The property showcases modern finishes throughout, including upgraded flooring, designer lighting, energy-efficient systems, mini-split HVAC systems, and tastefully remodeled kitchens and bathrooms. Alley access provides additional convenience and functionality. Ideal for buyers seeking strong rental income potential, flexible living arrangements, or a unique multi-unit property in a growing market. Conveniently located near schools, shopping, dining, freeways, and public transportation. Seller may offer a credit toward a permanent interest rate buy-down for qualified buyers who finance through seller’s preferred lender. Buyers are not required to use the preferred lender and may choose any lender; however, lender-specific incentives may not be available outside of the preferred lender program. Terms, conditions, and buyer qualification requirements apply. Buyer to verify all permits, square footage, unit configurations, and property details to their satisfaction. Seller is the owner of the property and holds an active California real estate license.

Location

419A419B N Vernon Avenue

Azusa, Los Angeles, CA, 91702