← Back to listings
Triplex at 2409 Gladys Ave
$1,495,000
2409 Gladys Ave
Rosemead, Los Angeles, 91770
Triplex · 3 units
ComingSoon · 0 days on market

Deal numbers

Est. cap rate
2.5%
Assumed rent, all units
$6,120/mo
Units
3
Price per unit
$498,333
Est. annual NOI
$36,720
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
$69,768
Operating expenses
$34,884
Net operating income
$34,884
Annual debt service
$89,516
Annual cash flow
-$54,632
Cash on cash return
-14.6%
Down payment
$373,750

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
2,763 sqft
Lot size
7,010 sqft
Year built
1926
Stories
1
Garage spaces
0
Heating
Ductless
Cooling
Ductless
Pool
None
View
None
Status
ComingSoon
Days on market
0
MLS #
249230687

About this property

PICTURES TO COME--Discover an exceptional opportunity to own a newly renovated, fully permitted triplex in a convenient Rosemead location! Featuring three separate living spaces, this income-producing property offers flexibility for investors, multigenerational living, or an owner-occupant looking to offset their mortgage with rental income. Each unit features its own washer and dryer, an open-concept kitchen, and energy-efficient split-unit heating and cooling for year-round comfort. Separate utility meters provide added convenience for managing individual units and expenses. Parking is another standout feature, with ample driveway parking, additional street parking, and convenient alley access. Enjoy the added charm of a mature lime tree, bringing a touch of greenery and character to the property. Property is manicured and landscape is clean. Conveniently located near shopping, dining, everyday amenities, and major freeway access for an easy commute to Downtown Los Angeles and surrounding areas. With its recent renovations, city-permitted construction, separate meters, and versatile rental configuration, this property presents excellent potential for both mid-term and long-term rental strategies. Whether you're expanding your investment portfolio or looking for a property with multiple income opportunities, this Rosemead triplex is one worth exploring!

Location

2409 Gladys Ave

Rosemead, Los Angeles, CA, 91770

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

2409 Gladys Ave, Rosemead CA | Multifamily Listing