$1,798,000
1757 E Villa Street, Pasadena CA 91106
Multi-Family (6 Units)
Property type
57 days
On market
$457
Price per sqft
0 cars
Garage
1959
Year built
9,004 sqft
Lot size
Home highlights
Open Houses
Overview
First Time for Sale Since 1981, 6-unit Value-add near Caltech and PCC, Significant Rental Upside, Fully Upgraded Electrical Panels, Roofs are in Excellent Condition, Garage in the back for ADU conversion. A 6-unit value-add apartment in a highly desirable location in the City of Pasadena, CA. This property has been very well maintained by current family who have owned it...
Listing provided by: Handoko Chen DRE #01749321, Growth Investment Group Pasade
Listing updated: Apr 10, 2026 at 12:27am.
Last checked: Jun 5, 2026 at 06:31pm
Source: CRMLS #AR26073577
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 2 | 1 | — | $1,724 | $5,172 | $7,900 | Unfurnished |
| 3 | 1 | 1 | — | $1,313 | $3,939 | $6,300 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 1
Carpet: 6
Disposal: 6
Ranges: 6
Rent Control: Yes
Units Leased: 6
Total Actual Rent: $9,111
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
16.3x
List Price / Annual Gross Rent
Cap Rate
3.56%
NOI / List Price
Gross Scheduled Income: $110,415
Vacancy Allowance Rate: 2%
Operating Expense: $44,284
Net Operating Income: $63,922
Annual Operating Expenses
Electric: $511
Gardener: $2,700
Fuel: $293
Insurance: $5,001
Maintenance: $4,500
New Taxes: $19,710
Professional Management: $0
Trash: $3,791
Water / Sewer: $4,558
Interior
Flooring: Carpet, Wood
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Disposal, Gas Range
Fireplace: None
Laundry: Common Area
Accessibility: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Asbestos Shingle
Property Condition: Repairs Cosmetic
Common Walls: Two Common Walls Or More
Direction Faces: South
Lot Features: Thirty Six To Forty Units Acre, Near Public Transit, Rectangular Lot, Street Level
Pool: None
Spa: None
Fencing: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Phone Available, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Assigned, Detached Carport
Garage Spaces: 0
Uncovered Spaces: 2
Carport Spaces: 4
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5749016014
Additional Parcels: No
Tax Lot: 0
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban, Valley
Nearby Schools
Nearby schools around the 1757 E Villa Street, Pasadena, CA 91106. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,438,400
Total Interest
$1,834,600
Total Payment
$3,273,000
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,115
per month
Property History for 1757 E Villa Street
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 1757 E Villa Street