$1,848,888
3757 Holly Street, Baldwin Park CA 91706
Multi-Family (7 Units)
Property type
39 days
On market
$377
Price per sqft
2 cars
Garage
1961
Year built
19,668 sqft
Lot size
Home highlights
Open Houses
Overview
• Strong in-place cash flow with upside via rent optimization • Below-market rents provide clear value-add opportunity • Stabilized occupancy with minimal vacancy risk • Favorable unit mix with consistent tenant demand • Located in a high-demand rental submarket (Baldwin Park) • Proximity to major employment centers and transportation corridors • Potential to...
Listing provided by: Shao Chen DRE #01923629, Lee & Associates Commercial Real Estate Services, Inc. - Pasadena
Listing updated: Apr 29, 2026 at 11:50pm.
Last checked: Jun 4, 2026 at 04:31pm
Source: CRMLS #AR26091069
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,000 | $2,000 | $2,500 | Unfurnished |
| 1 | 1 | 1 | — | $2,000 | $2,000 | $2,500 | Unfurnished |
| 1 | 1 | 1 | — | $2,000 | $2,000 | $2,250 | Unfurnished |
| 1 | 3 | 2 | — | $2,750 | $2,750 | $4,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,900 | $1,900 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $1,850 | $1,850 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $1,800 | $1,800 | $2,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
10.8x
List Price / Annual Gross Rent
Cap Rate
6.53%
NOI / List Price
Gross Scheduled Income: $171,600
Operating Expense: $45,719
Net Operating Income: $120,733
Annual Operating Expenses
Electric: $0
Gardener: $1,440
Fuel: $0
Insurance: $6,288
New Taxes: $23,111
Pest Control: $600
Professional Management: $8,580
Trash: $0
Water / Sewer: $3,600
Other Expense: $23,111
Interior
Cooling: Central Air, Wall Window Units
Heating: Central, Wall Furnace
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre, Level, Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Parking: Asphalt, Garage, Paved
Garage Spaces: 2
Uncovered Spaces: 12
Parking Total: 14
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8554012013
Additional Parcels: No
Tax Lot: 31
Community
Senior Community: No
Community Features: Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 3757 Holly Street, Baldwin Park, CA 91706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,479,110
Total Interest
$1,886,524
Total Payment
$3,365,634
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,425
per month
Property History for 3757 Holly Street
Baldwin Park Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91706.
Similar Homes
Listings with similar prices to 3757 Holly Street