$2,250,000
-$150,000580 N Holliston Avenue, Pasadena CA 91106
Multi-Family (5 Units)
Property type
32 days
On market
$474
Price per sqft
0 cars
Garage
1963
Year built
11,960 sqft
Lot size
Open Houses
Overview
We are pleased to present Holliston House & Apartments, a charming, well-maintained and substantially upgraded 5-unit community in Pasadena, CA. The property features a one-of-a-kind unit mix consisting of a beautiful 2000 sq. ft. 3-bedroom 2.5-bath + Den craftsman style home and four 2-bedroom 1-bath units with covered parking and individual gas and electric meters. All units...
Listing provided by: Ryan Loria DRE #02006138, Triqor Group
Listing updated: May 20, 2026 at 12:33am.
Last checked: Jun 5, 2026 at 10:00am
Source: CRMLS #PW26096741
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 2 | 1 | — | $2,375 | $9,500 | $2,695 | Unfurnished |
| 1 | 3 | 2 | — | $4,000 | $4,000 | $5,595 | Unfurnished |
# of Buildings: 2
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
13.9x
List Price / Annual Gross Rent
Cap Rate
4.96%
NOI / List Price
Gross Scheduled Income: $161,988
Operating Expense: $45,574
Net Operating Income: $111,555
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: Washer Hookup, Electric Dryer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Irregular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Carport Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5739020017
Additional Parcels: No
Tax Lot: 19
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 580 N Holliston Avenue, Pasadena, CA 91106. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,800,000
Total Interest
$2,295,801
Total Payment
$4,095,801
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,871
per month
Property History for 580 N Holliston Avenue
Pasadena Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91106.
Similar Homes
Listings with similar prices to 580 N Holliston Avenue