Est. cap rate

2.4%

Assumed rent, all units

$4,380/mo

Units

2

Price per unit

$540,000

Est. annual NOI

$26,280

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

Duplex

Bedrooms

2

Building size

1,390 sqft

Lot size

5,394 sqft

Year built

1925

Stories

1

Garage spaces

0

Cooling

Wall/Window Unit(s)

Pool

None

View

None

Status

Active

Days on market

4

MLS #

248668209

About this property

Rare Income Property opportunity in one of San Gabriel's most sought-after neighborhoods! This unique property features TWO separate units on one lot, offering an excellent opportunity for an owner-occupant or investor. Also, It's located on a quiet Private street with ample street parking spaces. The front house offers approximately 600 sq. ft. of living space with 3 bedrooms and 1.5 bathrooms. The spacious front yard features mature fruit trees, and the home is currently tenant-occupied, providing immediate rental income. The back house, newly constructed with permit and completed in 2025, offers approximately 790 sq. ft. and features 2 bedrooms and 2 bathrooms. It will be delivered Vacant, providing the perfect opportunity for an owner to move in or for an investor to select their own tenant. For added convenience, each unit has its own separate water, gas, and electricity meters. Ideally situated near supermarkets, banks, parks, restaurants, and with convenient freeway access. Whether you're looking to maximize your investment portfolio or enjoy the benefits of living in a newly built home while generating rental income from the other unit, this property offers exceptional flexibility and potential. Opportunities like this, two homes on one lot in a highly desirable San Gabriel location with a newly constructed vacant unit are hard to find. Don't miss your chance to make this versatile income property yours. Schedule a showing today before it's gone!

Location

501 W Marshall St

San Gabriel, Los Angeles, CA, 91776