$230,000
-$20,000451 W Yermo, Yermo CA 92398
Multi-Family (Triplex)
Property type
86 days
On market
$273
Price per sqft
0 cars
Garage
1950
Year built
2,375 sqft
Lot size
Open Houses
Overview
$20K Price Reduction! Investor opportunity in Yermo! This triplex at 451 W Yermo Rd features three 1-bedroom, 1-bath units and offers strong potential for rental income or a value-add investment. Built in 1950 and situated on an approximately 2,375 sq ft lot, the property provides convenient on-site parking and a practical layout. Located just minutes from I-15, with easy...
Listing provided by: Esteban Moreno DRE #01189220, V Executive Realty
Listing updated: Mar 23, 2026 at 06:41pm.
Last checked: Jun 5, 2026 at 01:30am
Source: CRMLS #CV26053481
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 0 | 0 | — | $700 | $700 | $700 | Unfurnished |
| 1 | 1 | 0 | — | $800 | $800 | $800 | Unfurnished |
| 1 | 1 | 0 | — | $800 | $800 | $800 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 3
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
85.2x
List Price / Annual Gross Rent
Cap Rate
1.17%
NOI / List Price
Gross Scheduled Income: $2,700
Operating Expense: $0
Net Operating Income: $2,700
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,000
Trash: $0
Water / Sewer: $0
Interior
Laundry: Common Area, Inside
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Septic Type Unknown
Garage and Parking
Parking: Gravel, On Site, Unpaved
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 0537183290000
Additional Parcels: No
Tax Lot: 5
Tax Block: 2
Community
Senior Community: No
Community Features: Rural, Urban
Nearby Schools
Nearby schools around the 451 W Yermo, Yermo, CA 92398. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$184,000
Total Interest
$234,682
Total Payment
$418,682
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$1,553
per month
Property History for 451 W Yermo
Yermo Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92398.
Similar Homes
Listings with similar prices to 451 W Yermo