$899,500
7901 EASTERN Avenue, Bell Gardens CA 90201
Multi-Family (Triplex)
Property type
33 days
On market
$302
Price per sqft
0 cars
Garage
1936
Year built
7,802 sqft
Lot size
Home highlights
Open Houses
Overview
3-unit mixed-use Value-add property by Downtown Bell Gardens, 2 houses + 1 retail store on large lot, steps away from major national retailers and from Parkwest Bicycle Casino. Tenants Pay ALL utilities, Next to Brand-New residential condo/apartment development. 7901 Eastern Ave, a high-visibility mixed-use asset strategically positioned on a prime corner in the heart of...
Listing provided by: Handoko Chen DRE #01749321, Growth Investment Group Pasade
Listing updated: May 25, 2026 at 10:27pm.
Last checked: Jun 5, 2026 at 06:30am
Source: CRMLS #AR26095995
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $1,550 | $1,550 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,450 | $1,450 | $1,750 | Unfurnished |
| 1 | 1 | 1 | — | $2,186 | $2,186 | $2,500 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 2
Carpet: 3
Ranges: 3
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $5,186
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
14.5x
List Price / Annual Gross Rent
Cap Rate
4.79%
NOI / List Price
Gross Scheduled Income: $62,232
Vacancy Allowance Rate: 2%
Operating Expense: $17,919
Net Operating Income: $43,068
Annual Operating Expenses
Electric: $0
Gardener: $0
Fuel: $0
Insurance: $3,000
Maintenance: $1,000
New Taxes: $10,232
Trash: $0
Water / Sewer: $0
Other Expense: $0
Interior
Flooring: Carpet, Laminate, Wood
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Gas Range
Fireplace: None
Laundry: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Flat, Shingle
Property Condition: Fixer, Repairs Cosmetic
Common Walls: One Common Wall
Direction Faces: East
Lot Features: Corner Lot, Near Public Transit, Rectangular Lot, Street Level
Pool: None
Spa: None
Fencing: Chain Link, Masonry, Wood
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
Garage Spaces: 0
Uncovered Spaces: 6
Carport Spaces: 0
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6227025019
Additional Parcels: No
Tax Lot: 0
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 7901 EASTERN Avenue, Bell Gardens, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$719,600
Total Interest
$917,810
Total Payment
$1,637,410
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,635
per month
Property History for 7901 EASTERN Avenue
Bell Gardens Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 7901 EASTERN Avenue