$899,000
2077 Patterson Street, Riverside CA 92507
Multi-Family (Duplex)
Property type
16 days
On market
$514
Price per sqft
0 cars
Garage
1963
Year built
6,534 sqft
Lot size
Home highlights
Open Houses
Overview
Excellent income-producing investment opportunity featuring TWO UNITS ON A SINGLE LOT! The front house offers 2 beds, 1 bath (approx. 640 sq ft) with an open kitchen, ceiling fan, exterior laundry hookups, and a front grass yard with a gazebo and paver flooring. Accessible via a spacious driveway, the rear house features 3 beds, 2 baths (approx. 1,110 sq ft) with a separate...
Listing provided by: Mary Saied DRE #02061080 818-432-3200, Keller Williams R. E. Services
Listing updated: May 28, 2026 at 01:24pm.
Last checked: Jun 3, 2026 at 05:31pm
Source: CRMLS #GD26109247
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,500 | $2,500 | $2,600 | Unfurnished |
| 1 | 3 | 2 | — | $2,800 | $2,800 | $3,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Tenant Pays: Cable Tv, Electricity, Gas, Telephone
Financial Snapshot
Gross Rent Multiplier
14.1x
List Price / Annual Gross Rent
Cap Rate
5.9%
NOI / List Price
Gross Scheduled Income: $63,600
Operating Expense: $11,883
Net Operating Income: $51,717
Annual Operating Expenses
Gardener: $0
Insurance: $2,944
Trash: $0
Water / Sewer: $780
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Flooring: Laminate, Tile
Cooling: Wall Window Units
Heating: Wall Furnace
Fireplace: None
Laundry: Washer Hookup
Entry Location: Front Door
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shingle
Foundation: Raised
Construction Materials: Stucco
Common Walls: No Common Walls
Lot Features: Front Yard
Pool: None
Spa: None
Fencing: Block, Wood, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Utilities: Natural Gas Connected, Sewer Connected
View: None
Other Structures: Two On Alot
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 211111003
Additional Parcels: No
Tax Lot: 10
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 2077 Patterson Street, Riverside, CA 92507. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$719,200
Total Interest
$917,300
Total Payment
$1,636,500
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,632
per month
Property History for 2077 Patterson Street
Riverside Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92507.
Similar Homes
Listings with similar prices to 2077 Patterson Street