← Back to listings
Triplex at 1371 N Grand Oaks Avenue
$1,690,000
1371 N Grand Oaks Avenue
Pasadena, Los Angeles, 91104
Triplex · 3 units
Active · 0 days on market

Deal numbers

Est. cap rate
2.6%
Assumed rent, all units
$7,350/mo
Units
3
Price per unit
$563,333
Est. annual NOI
$44,100
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
$83,790
Operating expenses
$41,895
Net operating income
$41,895
Annual debt service
$101,193
Annual cash flow
-$59,298
Cash on cash return
-14.0%
Down payment
$422,500

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
2,397 sqft
Lot size
8,488 sqft
Year built
1948
Stories
1
Garage spaces
3
Style
Traditional
Heating
Forced Air
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
0
MLS #
249007567

About this property

Charming Pasadena Triplex | Excellent Investment OpportunityIdeally situated just north of Washington BLVD (President Street Neighborhood) in Northeast Pasadena, this triplex presents an excellent opportunity for investors and owner-occupants alike. Offering three residential units, the property provides the potential for rental income, multi-generational living, or an owner-user seeking to offset housing expenses.The front duplex consists of two one-bedroom units, each approximately 800 square feet, complemented by a two-car garage. Privately situated at the rear of the property, the stand-alone approximate 800 square-foot 1-bedroom house offers its own private yard and a one-car garage, creating a distinct living environment with added privacy and outdoor space. Recent improvements include newer HVAC systems, newer roofs, adding value and peace of mind for the next owner. Each unit has its own washer and dryer, gorgeous hardwood flooring, and period details. Conveniently located near local shopping, dining, and neighborhood amenities, this property offers an excellent opportunity to own a multi-unit property in a Residential Pasadena neighborhood. The combination of pristine interiors, separate living spaces, garage parking, and private outdoor space makes this a compelling investment with potential for long-term income and appreciation.Don't miss your chance to own this exceptional property as Opportunities like this don't come around too often! The Back duplex will be delivered Vacant. The other 2 units are tenant occupied.

Location

1371 N Grand Oaks Avenue

Pasadena, Los Angeles, CA, 91104

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

1371 N Grand Oaks Ave, Pasadena CA | Multifamily for Sale