$2,150,000
53 S Roosevelt, Pasadena CA 91107
Multi-Family (4 Units)
Property type
57 days
On market
$494
Price per sqft
0 cars
Garage
1978
Year built
11,256 sqft
Lot size
Home highlights
Open Houses
Overview
Location, Location, Location! Rare opportunity to own a 4-unit compound of fully detached homes in one of Pasadena’s most desirable residential pockets, just south of Colorado Blvd. Situated on an expansive 11,256 SF lot, the property offers approximately 4,350 SF of living space with an ideal layout for both end-users and investors. The front residence features 3 bedrooms...
Listing provided by: Kuangkai Kuo DRE #01849263, In Realty Inc.
Listing updated: Apr 10, 2026 at 01:28am.
Last checked: Jun 4, 2026 at 10:31pm
Source: CRMLS #AR26075032
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,446 | $2,446 | $3,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,780 | $1,780 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,000 | $2,000 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,220 | $2,220 | $2,500 | Unfurnished |
# of Buildings: 4
# of Units Total: 4
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
21.2x
List Price / Annual Gross Rent
Cap Rate
3.15%
NOI / List Price
Gross Scheduled Income: $101,352
Operating Expense: $33,600
Net Operating Income: $67,752
Annual Operating Expenses
Electric: $500
Gardener: $2,400
Fuel: $0
Insurance: $3,200
New Taxes: $24,000
Trash: $0
Water / Sewer: $3,500
Interior
Cooling: Central Air, Heat Pump, Wall Window Units
Heating: Central, Forced Air, Heat Pump, Wall Furnace
Fireplace: None
Laundry: Common Area
Entry Location: Ground
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Pool: None
Fencing: Block
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Road Frontage Type: City Street
Garage and Parking
Parking: Covered
Garage Spaces: 0
Uncovered Spaces: 1
Carport Spaces: 6
Parking Total: 7
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5747006049
Additional Parcels: No
Tax Lot: 1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 53 S Roosevelt, Pasadena, CA 91107. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,720,000
Total Interest
$2,193,765
Total Payment
$3,913,765
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,261
per month
Property History for 53 S Roosevelt
Pasadena Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91107.
Similar Homes
Listings with similar prices to 53 S Roosevelt