← Back to listings
Triplex at 327 W Lemon Avenue
$875,000
327 W Lemon Avenue
Monrovia, Los Angeles, 91016
Triplex · 3 units
Active · 89 days on market

Deal numbers

Est. cap rate
5.0%
Assumed rent, all units
$7,290/mo
Units
3
Price per unit
$291,667
Est. annual NOI
$43,740
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.

5.0%
50%
25%
7.00%
Effective gross income
$83,106
Operating expenses
$41,553
Net operating income
$41,553
Annual debt service
$52,393
Annual cash flow
-$10,840
Cash on cash return
-5.0%
Down payment
$218,750

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
1,878 sqft
Lot size
8,076 sqft
Year built
1906
Stories
1
Garage spaces
2
Heating
Floor Furnace
Cooling
Wall/Window Unit(s)
Pool
None
View
Meadow
Status
Active
Days on market
89
MLS #
248741609

About this property

Location, Location, Location! Exceptional investment opportunity in the heart of Monrovia! Just moments from vibrant Old Town Monrovia, with its popular restaurants, shops, parks, and year-round community events, this well-located triplex also offers quick and convenient access to the 210 Freeway, making it highly desirable for tenants. The property features an excellent unit mix consisting of Unit 1: 2 bedrooms, 1.5 bathrooms; Unit 2: 1 bedroom, 1 bathroom; and Unit 3: 2 bedrooms, 1 bathroom, providing strong rental appeal and outstanding income potential. Whether you're looking to expand your investment portfolio or own an income-producing property in one of the San Gabriel Valley's most sought-after neighborhoods, this is an opportunity you won't want to miss. Prime location and close proximity to everything Monrovia has to offer make this a standout investment. Please do not disturb the tenants or walk onto the property.

Location

327 W Lemon Avenue

Monrovia, Los Angeles, CA, 91016

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

327 W Lemon Ave, Monrovia CA | Multifamily for Sale