$1,695,000
-$100,000104-106 E Linda Vista Avenue, Alhambra CA 91801
Multi-Family (Duplex)
Property type
72 days
On market
$607
Price per sqft
2 cars
Garage
2024
Year built
7,830 sqft
Lot size
Home highlights
Open Houses
Overview
Priced to Sell !! Rare to find Residential Home + ADU at the most desirable quiet neighborhood in the city of Alhambra, Conveniently located near Almansor Park, Shoppings & Schools. The 1,593 sqft original Main house built in 1941 has converted into One 3 bedroom, 3 baths in the front portion and A separated entrance 1 bedroom suite in the rear that includes its own living...
Listing provided by: Angela Yen DRE #00896790 626-248-9200, Wetrust Realty
Listing updated: Jun 3, 2026 at 12:18am.
Last checked: Jun 3, 2026 at 01:00am
Source: CRMLS #AR26064683
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 4 | 1 | $5,150 | $5,150 | $5,150 | Unfurnished |
| 1 | 3 | 4 | 1 | $3,600 | $3,600 | $3,600 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $8,750
Financial Snapshot
Gross Rent Multiplier
16.1x
List Price / Annual Gross Rent
Cap Rate
4.5%
NOI / List Price
Gross Scheduled Income: $105,000
Operating Expense: $27,280
Net Operating Income: $77,720
Annual Operating Expenses
Electric: $1,200
Gardener: $1,200
Fuel: $1,000
Insurance: $2,100
New Taxes: $20,280
Professional Management: $0
Trash: $300
Water / Sewer: $1,200
Interior
Room Type: Converted Bedroom
Cooling: Central Air
Fireplace: None
Laundry: Inside
Entry Location: Level
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Pool: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Garage Spaces: 2
Uncovered Spaces: 2
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5348006002
Additional Parcels: No
Tax Lot: 64
Zoning: R1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 104-106 E Linda Vista Avenue, Alhambra, CA 91801. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,356,000
Total Interest
$1,729,503
Total Payment
$3,085,503
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,486
per month
Property History for 104-106 E Linda Vista Avenue
Alhambra Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91801.
Similar Homes
Listings with similar prices to 104-106 E Linda Vista Avenue