$6,900,000
1349 Elm Avenue, San Gabriel CA 91775
Multi-Family (14 Units)
Property type
214 days
On market
$449
Price per sqft
0 cars
Garage
1988
Year built
18,367 sqft
Lot size
Home highlights
Open Houses
Overview
Discover a rare opportunity to acquire a pride-of-ownership 14-unit apartment building in the highly desirable city of San Gabriel! On the market for the first time in 26 years, this gated and well-maintained property offers approximately 15,384 SF of rentable space on an 18,362 SF R3-zoned lot with 80 ft of street frontage. The unit mix includes spacious 3BR/2BA and 2BR/2BA...
Listing provided by: Elizabeth Kho DRE #00970729 626-286-5222, Joy Realty Group Inc., Monica Young DRE #02080388, Joy Realty Group Inc.
Listing updated: Apr 30, 2026 at 12:24am.
Last checked: Jun 5, 2026 at 04:30pm
Source: CRMLS #PF25253031
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 3 | 2 | — | $2,695 | $8,085 | $0 | Unfurnished |
| 1 | 3 | 2 | — | $0 | $0 | $2,950 | Unfurnished |
| 2 | 2 | 2 | — | $2,450 | $4,900 | $0 | Unfurnished |
| 1 | 3 | 2 | — | $2,485 | $2,485 | $0 | Unfurnished |
| 1 | 3 | 2 | — | $2,020 | $2,020 | $0 | Unfurnished |
| 1 | 3 | 2 | — | $2,587 | $2,587 | $0 | Unfurnished |
| 1 | 3 | 2 | — | $2,533 | $2,533 | $0 | Unfurnished |
| 1 | 2 | 2 | — | $2,095 | $2,095 | $0 | Unfurnished |
| 1 | 3 | 2 | — | $2,363 | $2,363 | $0 | Unfurnished |
| 1 | 3 | 2 | — | $2,675 | $2,675 | $0 | Unfurnished |
| 1 | 2 | 2 | — | $0 | $0 | $2,550 | Unfurnished |
# of Buildings: 4
# of Units Total: 14
Separate Electric Meters: 14
Separate Gas Meters: 14
Separate Water Meters: 2
Rent Control: Yes
Units Leased: 12
Total Actual Rent: $29,741
Financial Snapshot
Gross Rent Multiplier
16.3x
List Price / Annual Gross Rent
Cap Rate
3.64%
NOI / List Price
Gross Scheduled Income: $422,897
Operating Expense: $171,577
Net Operating Income: $251,320
Annual Operating Expenses
Insurance: $6,022
Professional Management: $0
Trash: $7,423
Water / Sewer: $12,270
Other Expense: $145,862
Interior
Cooling: Central Air
Heating: Central
Fireplace: None
Laundry: Common Area
Entry Location: 2nd Story W, Steps
Exterior
Property Attached: Yes
Stories Total: 3
Levels: Three Or More
Common Walls: Two Common Walls Or More
Lot Features: Near Public Transit
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Natural Gas Connected, Sewer Connected, Water Connected
View: None
Garage and Parking
Parking: Attached Carport, Covered
Garage Spaces: 0
Carport Spaces: 28
Parking Total: 28
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5387007002
Additional Parcels: No
Tax Lot: 95
Zoning: SLR3YY
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1349 Elm Avenue, San Gabriel, CA 91775. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$5,520,000
Total Interest
$7,040,456
Total Payment
$12,560,456
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$42,228
per month
Property History for 1349 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 1349 Elm Avenue