$1,130,000
7950 Hershey Street, Rosemead CA 91770
Multi-Family (Duplex)
Property type
44 days
On market
$511
Price per sqft
0 cars
Garage
1926
Year built
5,344 sqft
Lot size
Home highlights
Open Houses
Overview
Cash cow machine! Motivated seller. Property is currently configured with FOUR separate dwelling units. Front structure consists of two units, with two detached units located at the rear of the property. Buyer to verify permits, zoning, unit count, and legal use with the appropriate authorities. Information deemed reliable but not guaranteed. Tenants share Wi-Fi, trash, and...
Listing provided by: Phyllis Cheng DRE #01526442, Titan One Real Estate
Listing updated: Apr 23, 2026 at 01:40pm.
Last checked: Jun 4, 2026 at 07:31pm
Source: CRMLS #AR26085722
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | — | $2,400 | $4,800 | $5,520 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Ranges: 2
Refrigerator: 2
Rent Control: No
Units Leased: 4
Total Actual Rent: $82,080
Tenant Pays: All Utilities, Electricity, Gas, Repairs, Trash Collection
Financial Snapshot
Gross Rent Multiplier
13.8x
List Price / Annual Gross Rent
Cap Rate
6.97%
NOI / List Price
Gross Scheduled Income: $82,080
Operating Expense: $3,294
Net Operating Income: $78,786
Annual Operating Expenses
Electric: $0
Gardener: $540
Fuel: $0
Insurance: $2,250
Trash: $504
Water / Sewer: $0
Other Expense: $780
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Flooring: Vinyl
Cooling: Wall Window Units
Appliances: Six Burner Stove, Built In Range, Refrigerator, Dryer, Washer
Fireplace: Living Room
Laundry: Common Area, Outside, Dryer Included, Washer Included
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Shingle
Foundation: Raised, Slab
Property Condition: Updated Remodeled, Turnkey
Common Walls: One Common Wall
Lot Features: Near Public Transit
Pool: None
Spa: None
Fencing: Wrought Iron
Water Source: Public
Sewer: Public Sewer
Utilities: Sewer Connected
View: None
Road Frontage Type: City Street
Garage and Parking
Parking: Assigned, Driveway, Electric Gate, One Space, On Street
Garage Spaces: 0
Uncovered Spaces: 1
Carport Spaces: 1
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5287019025
Additional Parcels: No
Tax Lot: 53
Community
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 7950 Hershey Street, Rosemead, CA 91770. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$904,000
Total Interest
$1,153,002
Total Payment
$2,057,002
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,041
per month
Property History for 7950 Hershey Street
Rosemead Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91770.
Similar Homes
Listings with similar prices to 7950 Hershey Street