$1,799,000
201 S Vernon, Azusa CA 91702
Multi-Family (5 Units)
Property type
9 days
On market
$371
Price per sqft
5 cars
Garage
1964
Year built
17,781 sqft
Lot size
Open Houses
Overview
Prime multifamily investment opportunity in Azusa! 217 S Vernon Ave features a 5-unit apartment property on a large 0.38-acre lot with approximately 4,714 sq ft of living space. Built in 1964, the property offers strong income potential and value-add opportunity for investors. Conveniently located near shopping, schools, public transportation, and major freeways, making it...
Listing provided by: Roger Felix DRE #01302635 626-840-5239, TREC HOMES INC.
Listing updated: May 28, 2026 at 01:45pm.
Last checked: Jun 2, 2026 at 09:30am
Source: CRMLS #CV26114983
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | 1 | $2,380 | $2,380 | $2,800 | Furnished |
| 1 | 2 | 1 | 1 | $1,995 | $1,995 | $2,100 | Furnished |
| 1 | 2 | 1 | 1 | $2,000 | $2,000 | $2,100 | Furnished |
| 1 | 2 | 1 | 1 | $2,000 | $2,000 | $2,100 | Furnished |
| 1 | 2 | 1 | 1 | $2,085 | $2,085 | $2,100 | Furnished |
# of Buildings: 5
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: No
Units Leased: 5
Total Actual Rent: $5
Tenant Pays: Cable Tv, Electricity, Gas, Insurance, Trash Collection
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
5.85%
NOI / List Price
Gross Scheduled Income: $124,715
Operating Expense: $19,460
Net Operating Income: $105,225
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,392
Maintenance: $500
Professional Management: $0
Trash: $0
Water / Sewer: $2,543
Other Expense: $13,024
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Cooling: Wall Window Units
Heating: Wall Furnace
Fireplace: None
Laundry: Electric Dryer Hookup, Gas Dryer Hookup, In Garage
Entry Location: Ground
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shingle
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Available, Natural Gas Available, Sewer Available, Water Available
Garage and Parking
Parking: None
Garage Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8614001026
Additional Parcels: No
Tax Lot: 109
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 201 S Vernon, Azusa, CA 91702. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,439,200
Total Interest
$1,835,620
Total Payment
$3,274,820
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,121
per month
Property History for 201 S Vernon
Azusa Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91702.
Similar Homes
Listings with similar prices to 201 S Vernon