$1,399,000
1031 Prospect, San Gabriel CA 91776
Multi-Family (3 Units)
Property type
1 day
On market
$578
Price per sqft
2 cars
Garage
1941
Year built
7,626 sqft
Lot size
Home highlights
Open Houses
Overview
$75,600/yr potential gross income. Rare owner-user opportunity with income potential in the desirable San Gabriel Village neighborhood. Based on Seller source: approximately 2,420 square feet of usable space consisting of a 3bd/2ba main residence (1,400 sqft), 1bd/1ba enclosed patio conversion area (700 sqft), and detached 1bd/1ba granny flat (320 sqft). Public records...
Listing provided by: James Kuang DRE #01906627, Standard Prosperity
Listing updated: Jun 15, 2026 at 10:33am.
Last checked: Jun 15, 2026 at 11:00am
Source: CRMLS #AR26129753
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,300 | $3,300 | $3,500 | Unfurnished |
| 1 | 1 | 1 | — | $1,700 | $1,700 | $1,800 | Unfurnished |
| 1 | 0 | 1 | — | $0 | $0 | $1,500 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
18.5x
List Price / Annual Gross Rent
Cap Rate
4.3%
NOI / List Price
Gross Scheduled Income: $75,600
Operating Expense: $11,620
Net Operating Income: $60,200
Annual Operating Expenses
Electric: $1,200
Fuel: $0
Insurance: $2,500
Trash: $1,200
Water / Sewer: $2,400
Interior
Interior Features: All Bedrooms Down, Main Floor Bedroom
Room Type: Bedroom, Family Room, Living Room
Cooling: Central Air
Fireplace: Living Room
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5361029006
Additional Parcels: No
Tax Lot: 269
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Storm Drains, Street Lights, Suburban
Nearby Schools
Nearby schools around the 1031 Prospect, San Gabriel, CA 91776. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,119,200
Total Interest
$1,427,478
Total Payment
$2,546,678
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,681
per month
Property History for 1031 Prospect
San Gabriel Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91776.
Similar Homes
Listings with similar prices to 1031 Prospect