$2,100,000
+$100,000315 S Pine, San Gabriel CA 91776
Multi-Family (6 Units)
Property type
226 days
On market
$393
Price per sqft
8 cars
Garage
1963
Year built
7,389 sqft
Lot size
Open Houses
Overview
Well-maintained San Gabriel 6-plex in a prime location - walkable to Gabrielino High School, and close to freeways, grocery stores, and many other restaurants and businesses. The two-story building consists of one 3 bd/1.75 ba, five 2 bd/1 ba, as well as a laundry room and storage room. There are eight carport spaces in the back, and additional parking on the street. The...
Listing provided by: Alan Chang DRE #01975085, Sunshine International Inv., Inc.
Listing updated: Mar 9, 2026 at 01:57am.
Last checked: Jun 5, 2026 at 08:00pm
Source: CRMLS #WS25244298
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,375 | $2,375 | $3,400 | Unfurnished |
| 1 | 2 | 1 | — | $1,640 | $1,640 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $1,820 | $1,820 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $1,780 | $1,780 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $2,160 | $2,160 | $2,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Units Leased: 6
Total Actual Rent: $135,300
Financial Snapshot
Gross Rent Multiplier
14.6x
List Price / Annual Gross Rent
Cap Rate
4.19%
NOI / List Price
Gross Scheduled Income: $143,700
Operating Expense: $55,662
Net Operating Income: $88,038
Annual Operating Expenses
Electric: $328
Furniture Replacement: $0
Fuel: $2,082
Insurance: $6,659
Licenses: $560
Maintenance: $1,723
Pest Control: $0
Pool: $0
Professional Management: $6,000
Trash: $5,334
Water / Sewer: $2,776
Interior
Cooling: Wall Window Units
Heating: Wall Furnace
Laundry: Common Area, Laundry Room
Entry Location: Ground
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Lot Features: Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5367030018
Additional Parcels: No
Tax Lot: 4
Tax Block: 116
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 315 S Pine, San Gabriel, CA 91776. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,680,000
Total Interest
$2,142,747
Total Payment
$3,822,747
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,956
per month
Property History for 315 S Pine
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 315 S Pine