$4,395,000
3624 Baldwin Park Blvd, Baldwin Park CA 91706
Multi-Family (17 Units)
Property type
36 days
On market
$483
Price per sqft
1 car
Garage
1960
Year built
19,244 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional opportunity to acquire a 17-unit apartment community in a prime San Gabriel Valley location, offering excellent day-one cash flow and strong long-term fundamentals. The property is currently delivering an attractive 6% CAP Rate and 11.25 GRM, supported by excellent in-place rental rates. This well-maintained asset consists of 9,092 rentable square feet on a...
Listing provided by: Kristopher German DRE #01800021 626-427-0786, RE/MAX 2000 REALTY
Listing updated: May 1, 2026 at 05:31am.
Last checked: Jun 5, 2026 at 04:00pm
Source: CRMLS #CV26093209
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 1 | — | $4,473 | $4,473 | $4,550 | Unfurnished |
| 15 | 1 | 1 | — | $28,097 | $28,097 | $31,425 | Unfurnished |
# of Buildings: 2
# of Units Total: 17
Separate Electric Meters: 18
Separate Gas Meters: 18
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 17
Total Actual Rent: $32,570
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.2x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Gross Scheduled Income: $390,840
Vacancy Allowance: $11,725
Operating Expense: $115,935
Net Operating Income: $263,180
Annual Operating Expenses
Electric: $645
Fuel: $0
Insurance: $13,000
Maintenance: $12,500
New Taxes: $51,727
Professional Management: $7,692
Trash: $7,692
Water / Sewer: $4,994
Interior
Cooling: Wall Window Units
Fireplace: None
Laundry: Common Area
Accessibility: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Shingle
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Fencing: Block
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Available, Natural Gas Available, Sewer Available, Water Available
View: None
Garage and Parking
Parking: Detached Carport, Garage
Garage Spaces: 1
Carport Spaces: 16
Parking Total: 17
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8555001006
Additional Parcels: No
Tax Lot: 8555
Zoning: BPR1*
Tax Block: 001
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Gutters, Sidewalks
Nearby Schools
Nearby schools around the 3624 Baldwin Park Blvd, Baldwin Park, CA 91706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,516,000
Total Interest
$4,484,464
Total Payment
$8,000,464
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$26,952
per month
Property History for 3624 Baldwin Park Blvd
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 3624 Baldwin Park Blvd