$1,098,500
-$71,0001305 S Ethel, Alhambra CA 91803
Multi-Family (Duplex)
Property type
28 days
On market
$711
Price per sqft
2 cars
Garage
1947
Year built
6,600 sqft
Lot size
Home highlights
Open Houses
Overview
1305-1307 GREAT INVESTMENT OPPORTUNITIES- Well-maintained Duplex featuring strong rental income and upside potential in ALHAMBRA. The front unit is currently tenant-occupied. Both unit combine prospect are generating $4770 per month with stable cash flow. The back unit offers 2 bedrooms and 1.5 bathrooms and has been fully remodeled, including a new KITCHEN, updated...
Listing provided by: Wayne Yang DRE #01338127 909-612-9083, Action Star Realty, Inc.
Listing updated: Jun 1, 2026 at 01:00am.
Last checked: Jun 3, 2026 at 02:30am
Source: CRMLS #TR26084660
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,750 | $1,750 | $1,900 | Unfurnished |
| 1 | 2 | 2 | 1 | $0 | $0 | $2,950 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Dishwasher: 2
Ranges: 2
Rent Control: No
Units Leased: 1
Total Actual Rent: $1,750
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
52.3x
List Price / Annual Gross Rent
Cap Rate
1.69%
NOI / List Price
Gross Scheduled Income: $21,000
Vacancy Allowance: $0
Operating Expense: $2,400
Net Operating Income: $18,600
Annual Operating Expenses
Electric: $840
Gardener: $1,200
Fuel: $0
Insurance: $2,400
Trash: $840
Water / Sewer: $600
Interior
Flooring: Laminate
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Dishwasher, Gas Oven, Gas Range
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup
Accessibility: Parking
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Composition, Shingle
Property Condition: Updated Remodeled, Turnkey
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property, Standard
Utilities: Electricity Available, Natural Gas Available, Water Available
View: Neighborhood
Garage and Parking
Parking: Door Multi, Detached Carport, Garage
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5355001026
Additional Parcels: No
Tax Lot: 151
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1305 S Ethel, Alhambra, CA 91803. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$878,800
Total Interest
$1,120,861
Total Payment
$1,999,661
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,849
per month
Property History for 1305 S Ethel
Alhambra Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91803.
Similar Homes
Listings with similar prices to 1305 S Ethel