$1,348,800
-$50,0004437 Phelan Avenue, Baldwin Park CA 91706
Multi-Family (3 Units)
Property type
19 days
On market
$484
Price per sqft
2 cars
Garage
2026
Year built
5,900 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to 4437 Phelan Avenue — a rare residential development opportunity in the heart of Baldwin Park, CA. Two lots are currently available for individual sale, each thoughtfully designed to maximize livability, income flexibility, and long-term investment value, with three fully equipped residential units on an approximately 5,900 sq. ft. parcel. Each parcel features a...
Listing provided by: Linh Tran DRE #01520128, Meridox Real Estate
Listing updated: Jun 2, 2026 at 08:43pm.
Last checked: Jun 2, 2026 at 09:31pm
Source: CRMLS #OC26107463
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 4 | — | $0 | $0 | $4,000 | Unfurnished |
| 1 | 0 | 1 | — | $0 | $0 | $1,100 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $2,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 2
Separate Gas Meters: 0
Separate Water Meters: 2
Ranges: 3
Refrigerator: 3
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
14.2x
List Price / Annual Gross Rent
Cap Rate
5.47%
NOI / List Price
Gross Scheduled Income: $94,800
Operating Expense: $20,985
Net Operating Income: $73,815
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,500
New Taxes: $17,485
Trash: $0
Water / Sewer: $0
Interior
Interior Features: In Law Floorplan, Open Floor Plan
Room Type: Other
Flooring: Vinyl
Cooling: Central Air
Heating: Central
Appliances: Electric Range, Microwave, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Upper Level, Dryer Included, Washer Included
Accessibility: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Levels: One, Two
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Sewer Connected, Water Connected
View: None
Garage and Parking
Parking: Direct Access, Driveway, Garage, On Street
Garage Spaces: 2
Uncovered Spaces: 2
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8415019031
Additional Parcels: No
Tax Lot: 1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Storm Drains, Sidewalks
Nearby Schools
Nearby schools around the 4437 Phelan Avenue, Baldwin Park, CA 91706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,079,040
Total Interest
$1,376,256
Total Payment
$2,455,296
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,375
per month
Property History for 4437 Phelan Avenue
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 4437 Phelan Avenue