$1,195,000
1385 Elm Avenue, San Gabriel CA 91775
Multi-Family (Duplex)
Property type
78 days
On market
$575
Price per sqft
3 cars
Garage
1988
Year built
3,435 sqft
Lot size
Home highlights
Open Houses
Overview
Excellent investment opportunity in the highly desirable North San Gabriel neighborhood! This well-maintained duplex, built in 1988, offers versatility, strong income potential, and an ideal location close to everyday conveniences. Unit A (Upper Level - Single Story): Enjoy privacy in this light-filled upstairs unit featuring 2 bedrooms and 2 bathrooms, including a primary...
Listing provided by: Pretam Fuqua DRE #01074015 626-298-4680, WeTrust Realty
Listing updated: Mar 26, 2026 at 11:10am.
Last checked: Jun 5, 2026 at 01:01am
Source: CRMLS #P1-26329
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| — | 2 | 2 | — | $1,890 | $1,890 | $0 | Unfurnished |
| — | 2 | 2 | — | $1,805 | $1,805 | — | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 0
Rent Control: Yes
Units Leased: 2
Total Actual Rent: $3,695
Financial Snapshot
Gross Rent Multiplier
27.0x
List Price / Annual Gross Rent
Cap Rate
3.34%
NOI / List Price
Gross Scheduled Income: $44,340
Operating Expense: $4,399
Net Operating Income: $39,941
Annual Operating Expenses
Gardener: $480
Insurance: $2,416
Trash: $0
Water / Sewer: $1,143
Interior
Cooling: Central Air
Heating: Forced Air
Fireplace: None
Laundry: In Garage
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Sprinklers None
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Parking: Door Multi, Door Single, Garage
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 5387007023
Tax Lot: 0
Tax Tract #: 3623
Subdivision: Not Applicable
Tax Tract: 3623
Community
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1385 Elm Avenue, San Gabriel, CA 91775. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$956,000
Total Interest
$1,219,325
Total Payment
$2,175,325
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,437
per month
Property History for 1385 Elm Avenue
San Gabriel Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91775.
Similar Homes
Listings with similar prices to 1385 Elm Avenue