$1,450,000
1047 N San Gabriel, Azusa CA 91702
Multi-Family (Triplex)
Property type
12 days
On market
$589
Price per sqft
4 cars
Garage
1948
Year built
10,453 sqft
Lot size
Home highlights
Open Houses
Overview
Charming mid-century triplex on an oversized 75’ x 140’ corner lot with alley access and excellent ADU potential. Freshly painted exterior and all units are vacant, offering a rare opportunity for owner-users or investors to establish market rents immediately. This well-maintained single-story property features three separate units, including two 1-bedroom/1-bath units and one...
Listing provided by: Enrique Lizarazu DRE #00691382 626-639-1683, COMPASS
Listing updated: May 25, 2026 at 10:17pm.
Last checked: Jun 5, 2026 at 07:00am
Source: CRMLS #PF26108582
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $0 | $0 | $2,950 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $2,200 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Carpet: 3
Rent Control: Yes
Units Leased: 0
Total Actual Rent: $0
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
16.4x
List Price / Annual Gross Rent
Cap Rate
3.76%
NOI / List Price
Gross Scheduled Income: $88,200
Operating Expense: $33,625
Net Operating Income: $54,575
Annual Operating Expenses
Gardener: $6,000
Insurance: $2,000
New Taxes: $18,125
Trash: $3,900
Water / Sewer: $3,600
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom, Kitchen, Living Room
Flooring: Carpet, Vinyl
Cooling: Central Air, Wall Window Units
Heating: Central, Floor Furnace
Appliances: Dryer, Washer
Fireplace: None
Laundry: Laundry Closet, Laundry Room, Dryer Included, Washer Included
Accessibility: No Stairs
Entry Location: Living Room
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Composition
Foundation: Raised
Construction Materials: Stucco
Property Condition: Turnkey
Common Walls: Two Common Walls Or More, No One Above, No One Below
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Back Yard, Corner Lot, Front Yard, Lawn, Landscaped, Level, Rectangular Lot, Sprinklers Timer, Sprinkler System
Pool: None
Spa: None
Fencing: Block
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Driveway Level, Garage
Garage Spaces: 4
Uncovered Spaces: 3
Parking Total: 7
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8608014022
Additional Parcels: No
Tax Lot: 2
Tax Block: 6
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Gutters, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1047 N San Gabriel, Azusa, CA 91702. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,160,000
Total Interest
$1,479,516
Total Payment
$2,639,516
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,992
per month
Property History for 1047 N San Gabriel
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 1047 N San Gabriel