$5,950,000
361 Waldo, Pasadena CA 91101
Multi-Family (13 Units)
Property type
143 days
On market
$632
Price per sqft
0 cars
Garage
1963
Year built
14,322 sqft
Lot size
Open Houses
Overview
LOCATION! LOCATION! LOCATION! 13 units pride of ownership, near Old Town. This is a Must See.
Listing provided by: John Keshishian DRE #01313311 626-433-3252, John Keshishian, BROKER
Listing updated: Jan 13, 2026 at 11:27pm.
Last checked: Jun 5, 2026 at 09:00pm
Source: CRMLS #AR26008727
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 0 | 1 | — | $1,950 | $1,950 | $2,100 | Unfurnished |
| 10 | 1 | 1 | — | $23,868 | $23,868 | $26,000 | Unfurnished |
| 2 | 2 | 2 | — | $5,600 | $5,600 | $6,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 13
Separate Electric Meters: 14
Separate Gas Meters: 14
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
15.8x
List Price / Annual Gross Rent
Cap Rate
6.04%
NOI / List Price
Gross Scheduled Income: $377,016
Operating Expense: $17,840
Net Operating Income: $359,176
Annual Operating Expenses
Electric: $750
Fuel: $1,290
Insurance: $8,000
Professional Management: $0
Trash: $3,600
Water / Sewer: $4,200
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 3
Common Walls: Two Common Walls Or More
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5722023014
Additional Parcels: No
Tax Lot: 10
Tax Block: 1
Community
Senior Community: No
Community Features: Gutters, Sidewalks
Nearby Schools
Nearby schools around the 361 Waldo, Pasadena, CA 91101. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$4,760,000
Total Interest
$6,071,118
Total Payment
$10,831,118
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$36,434
per month
Property History for 361 Waldo
Pasadena Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91101.
Similar Homes
Listings with similar prices to 361 Waldo