$1,699,000
3225 Pueblo, Los Angeles CA 90032
Multi-Family (7 Units)
Property type
5 days
On market
$346
Price per sqft
0 cars
Garage
1985
Year built
7,502 sqft
Lot size
Open Houses
Overview
Location! Location! Close to schools and easy access to Freeway. Well maintained 1985 built building of 7 units. Total of 4 (1 bed, 1 bath), 1 (2 bed, 1 bath), and 2 (3 bed, 1 bath). Separate Gas and Electric Meter, Indoor Laundry Hookups in each unit. Rents are low and plenty of upside. Total of 8 parking spaces on premise.this property borders Alhambra and South Pasadena,...
Listing provided by: Johnny Lam DRE #01064582 626-656-2889, Treelane Realty Group Inc.
Listing updated: May 31, 2026 at 05:08pm.
Last checked: Jun 2, 2026 at 08:31pm
Source: CRMLS #AR26117380
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $2,500 | $2,500 | $2,650 | Unfurnished |
| 1 | 3 | 1 | — | $1,900 | $1,900 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $2,100 | $2,100 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,700 | $1,700 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,609 | $1,609 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,425 | $1,425 | $1,900 | Unfurnished |
| 1 | 1 | 0 | — | $1,365 | $1,365 | $1,900 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 1
Rent Control: Yes
Total Actual Rent: $12,599
Financial Snapshot
Gross Rent Multiplier
11.2x
List Price / Annual Gross Rent
Cap Rate
7.64%
NOI / List Price
Gross Scheduled Income: $151,188
Operating Expense: $21,334
Net Operating Income: $129,854
Annual Operating Expenses
Electric: $960
Gardener: $840
Fuel: $0
Insurance: $7,274
Licenses: $860
Professional Management: $0
Trash: $0
Water / Sewer: $11,400
Interior
Cooling: Wall Window Units
Heating: Wall Furnace
Fireplace: None
Laundry: Gas Dryer Hookup, Inside
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 5
Carport Spaces: 3
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5218019006
Additional Parcels: No
Tax Lot: 140
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 3225 Pueblo, Los Angeles, CA 90032. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,359,200
Total Interest
$1,733,585
Total Payment
$3,092,785
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,511
per month
Property History for 3225 Pueblo
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90032.
Similar Homes
Listings with similar prices to 3225 Pueblo