Est. cap rate

3.1%

Assumed rent, all units

$10,160/mo

Units

4

Price per unit

$497,000

Est. annual NOI

$60,960

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

Quadruplex

Bedrooms

9

Bathrooms

8

Building size

3,066 sqft

Lot size

4,417 sqft

Year built

2026

Stories

2

Garage spaces

0

Heating

Fireplace(s),Electric,See Remarks

Cooling

Electric,Wall/Window Unit(s),See Remarks

Pool

None

View

None

Status

Active

Days on market

0

MLS #

248975643

About this property

Rare Four-Unit Investment Opportunity in a Prime Location! A marvelous opportunity to own a four-unit property in a highly desirable location, within walking distance of Garvey Avenue and just minutes from the 10 Freeway. Situated in an area known for strong and consistent rental demand, this versatile property offers excellent potential for investors seeking to expand their rental portfolio or for multigenerational living. The fully fenced property features TWO BRAND-NEW homes and a detached two-story DUPLEX, offering a total of four separate living units: #7808 – Brand-New (yr built 2026) Front House | 970 Sq. Ft. Features 3 bedrooms and 3 full bathrooms, including two upstairs bedroom suites and an upstairs laundry area. The first floor features a modern kitchen with an open living area, a dining space, one bedroom, and one full bathroom. #7810 – Brand-New (yr built 2026)Middle House | 970 Sq. Ft. Features 3 bedrooms and 3 full bathrooms, including two upstairs bedroom suites and an upstairs laundry area. The first floor features a modern kitchen with an open living area, a dining space, one bedroom, and one full bathroom. #7812A – Rear Duplex (yr built 1950), Lower Unit | 533 Sq. Ft. Offers 1 bedroom, 1 bathroom, a spacious living room, remodeled kitchen and in-unit laundry. Brand New Roof. #7812B – Rear Duplex (yr built 1950), Upper Unit | 533 Sq. Ft. Offers 2 bedrooms and 1 bathroom, a good size living room, remodeled kitchen and in-unit laundry. Brand New Roof. Additional Features: Both brand-new homes are equipped with solar panels, individual gas meter, electric meter and split-system A/C. Beautiful landscaping, a low-maintenance common area, and convenient free street parking add to the property's overall appeal. Possible total rental income $10,400/month ($3,200 + $3,100 + $2,000 + $2,100). Whether you seek rental income, multigenerational living, or the opportunity to live in one unit and rent out the other three to help offset your mortgage payments, this unique property offers exceptional flexibility and long-term potential. Don't miss this rare opportunity!

Location

7812 Emerson Place

Rosemead, Los Angeles, CA, 91770