$900,000
505 W 1st Street, Azusa CA 91702
Multi-Family (2 Units)
Property type
32 days
On market
$412
Price per sqft
4 cars
Garage
1958
Year built
13,054 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present 505 W 1st St, a unique opportunity to own a duplex (2 houses) on a large 13,105 square foot lot in Azusa, CA. The property includes (2) 2 car garages (4 total garage spaces). The property provides the unique opportunity to build up to 2 ADUs with flexible options to convert the garages or build on the large vacant lot in the rear of the property....
Listing provided by: Brandon Evans DRE #02058494 805-814-9070, Lyon Stahl Investment Real Estate, Inc.
Listing updated: May 12, 2026 at 07:18am.
Last checked: Jun 4, 2026 at 08:00am
Source: CRMLS #26829387
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 2 | $2,298 | $2,298 | $3,300 | Unfurnished |
| 1 | 2 | 1 | 2 | $1,717 | $1,717 | $2,600 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Dishwasher: 2
Financial Snapshot
Gross Rent Multiplier
18.7x
List Price / Annual Gross Rent
Cap Rate
3.18%
NOI / List Price
Vacancy Allowance: $1,445
Vacancy Allowance Rate: 3%
Net Operating Income: $28,577
Interior
Flooring: Laminate, Tile
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 1
Levels: One
Garage and Parking
Parking: Concrete, Covered, Driveway
Garage Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 8615020022
Zoning: AZR1C*
Lot Size Dimensions: 60x223
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 505 W 1st Street, Azusa, CA 91702. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$720,000
Total Interest
$918,320
Total Payment
$1,638,320
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,638
per month
Property History for 505 W 1st Street
Azusa Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91702.
Similar Homes
Listings with similar prices to 505 W 1st Street