Est. cap rate

2.8%

Assumed rent, all units

$6,900/mo

Units

3

Price per unit

$493,330

Est. annual NOI

$41,400

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

3

Building size

2,498 sqft

Lot size

6,665 sqft

Year built

1940

Stories

2

Garage spaces

2

Pool

None

Status

Active

Days on market

24

MLS #

245850143

About this property

Price reduction, motivated seller. Location, location, location. Properties with 3 separate units locate in the heart of Alhambra. Front unit is 3 bedrooms and 2 baths with 1250 sq ft, second unit (ADU) is 2 bedrooms and 2 baths with 863 sq ft and 1 bedroom and 1 bathroom (Jr. ADU) with 368 sq ft. Total remodeled inside out for front unit and brand new ADU and Jr. ADU just finished in 2026 with city inspection. Each unit has its own separate electrical meter. The front and back units are vacant and is good for the big family to live in or rental. Brand new AC units, electricity has been updated to 200-amp electric panels, solar panel for all units, new kitchens, bathrooms, flooring and paint. Great place to live in and close to schools, parks, restaurants and so on.

Location

1809 S Stoneman

Alhambra, Los Angeles, CA, 91801