$6,500,000
2024 Brighton Street, San Gabriel CA 91776
Multi-Family (15 Units)
Property type
520 days
On market
$304
Price per sqft
30 cars
Garage
1988
Year built
38,413 sqft
Lot size
Home highlights
Open Houses
Overview
A unique15-unit Apartment complex where every unit has 3 bedrooms, 2.5 bathrooms, and 2 car attached garage. Each unit is approximately 1,425sf. Total building/living area is 21,378sf and it sits on a 38,401sf lot size. Complex consist of 4 buildings-3 buildings with 4 units each and 1 building with 3 unit. Built in 1988. First time on the market for sale. Currently 100%...
Listing provided by: Penny Liu DRE #01358198, ReMax Elite Realty, Nancy Liu DRE #01022715 626-688-9181, ReMax 2000 Realty
Listing updated: Jan 13, 2026 at 07:58pm.
Last checked: Jun 5, 2026 at 04:30am
Source: CRMLS #TR25000053
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 3 | 3 | 2 | $2,450 | $4,900 | $6,000 | Unfurnished |
| 2 | 3 | 3 | 2 | $2,300 | $4,600 | $6,000 | Unfurnished |
| 1 | 3 | 3 | 2 | $2,150 | $2,150 | $3,000 | Unfurnished |
| 5 | 3 | 3 | 2 | $2,100 | $10,500 | $15,000 | Unfurnished |
| 4 | 3 | 3 | 2 | $2,000 | $8,000 | $12,000 | Unfurnished |
| 1 | 3 | 3 | 2 | $1,580 | $1,580 | $3,000 | Unfurnished |
# of Buildings: 4
# of Units Total: 15
Separate Electric Meters: 15
Separate Gas Meters: 15
Separate Water Meters: 0
Rent Control: No
Units Leased: 15
Total Actual Rent: $45,000
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
5.31%
NOI / List Price
Gross Scheduled Income: $540,000
Vacancy Allowance: $21,600
Operating Expense: $173,220
Net Operating Income: $345,180
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $9,079
Maintenance: $2,350
New Taxes: $33,088
Professional Management: $0
Supplies: $1,400
Trash: $0
Water / Sewer: $18,633
Other Expense: $61,655
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Cul-de-sac
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 30
Uncovered Spaces: 6
Parking Total: 36
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5370029013
Additional Parcels: No
Tax Lot: 46
Zoning: SLR2*
Community
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 2024 Brighton Street, San Gabriel, CA 91776. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$5,200,000
Total Interest
$6,632,313
Total Payment
$11,832,313
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$39,788
per month
Property History for 2024 Brighton Street
San Gabriel Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91776.
Similar Homes
Listings with similar prices to 2024 Brighton Street