$2,990,000
92 N Allen Avenue, Pasadena CA 91106
Multi-Family (6 Units)
Property type
140 days
On market
$501
Price per sqft
3 cars
Garage
1922
Year built
15,894 sqft
Lot size
Open Houses
Overview
Please Not Disturb Tenants, Drive By Only ! This fully occupied 6 units 4 Building income property in the heart of Pasadena, Situated within walking distance to Pasadena City College and near by Caltech. Unit #92 - 6 Bedrooms 2 Bathrooms 2,073 Sq Ft, Unit #94 - 1 & 2 & 3 - each unit 2 Bedrooms 1 Bathroom 780Sq Ft, Unit #98 - 1 Bedroom 1 Bathroom 528 Sq Ft, Unit #100 - 3...
Listing provided by: Chung Ping Wang DRE #01146991 626-445-0123, Century 21 Ludecke Inc.
Listing updated: Jan 28, 2026 at 02:10pm.
Last checked: Jun 5, 2026 at 08:31pm
Source: CRMLS #AR26011394
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 6 | 2 | — | $4,435 | $4,435 | $5,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,160 | $2,160 | $2,350 | Unfurnished |
| 1 | 2 | 1 | — | $1,690 | $1,690 | $1,800 | Unfurnished |
| 1 | 2 | 1 | — | $1,800 | $1,800 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,460 | $1,460 | $1,500 | Unfurnished |
| 1 | 3 | 2 | — | $2,350 | $2,350 | $2,750 | Unfurnished |
# of Buildings: 4
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
17.9x
List Price / Annual Gross Rent
Cap Rate
4.82%
NOI / List Price
Gross Scheduled Income: $166,740
Operating Expense: $22,503
Net Operating Income: $144,237
Annual Operating Expenses
Electric: $623
Gardener: $3,600
Insurance: $6,800
Professional Management: $0
Trash: $7,200
Water / Sewer: $4,280
Interior
Laundry: Inside
Entry Location: Front Door
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5746017163
Additional Parcels: No
Tax Lot: 31
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Suburban, Sidewalks
Nearby Schools
Nearby schools around the 92 N Allen Avenue, Pasadena, CA 91106. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,392,000
Total Interest
$3,050,864
Total Payment
$5,442,864
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,384
per month
Property History for 92 N Allen Avenue
Pasadena Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91106.
Similar Homes
Listings with similar prices to 92 N Allen Avenue