$1,689,990
-$109,0102725 Walnut Grove Avenue, Rosemead CA 91770
Multi-Family (Triplex)
Property type
104 days
On market
$1,006
Price per sqft
0 cars
Garage
1961
Year built
9,187 sqft
Lot size
Open Houses
Overview
Well Maintained 3 units with a studio unit unpermitted. Long term tenants occupied, never had vacancy. Located in a prime area of Rosemead.
Listing provided by: DANIEL LI DRE #01058164 626-379-8793, COAST CAPITAL GROUP.
Listing updated: May 27, 2026 at 05:23am.
Last checked: Jun 5, 2026 at 10:00pm
Source: CRMLS #WS26039049
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,100 | $2,100 | $0 | Unfurnished |
| 2 | 1 | 1 | — | $3,000 | $3,000 | $0 | Unfurnished |
| 1 | 1 | 1 | — | $900 | $900 | $0 | Unfurnished |
# of Buildings: 4
# of Units Total: 4
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 0
Rent Control: No
Units Leased: 4
Total Actual Rent: $6,000
Tenant Pays: Electricity, Gas, Water
Financial Snapshot
Gross Rent Multiplier
23.5x
List Price / Annual Gross Rent
Cap Rate
3.83%
NOI / List Price
Gross Scheduled Income: $72,000
Operating Expense: $7,200
Net Operating Income: $64,800
Annual Operating Expenses
Electric: $0
Gardener: $1,200
Fuel: $0
Insurance: $3,600
Trash: $2,400
Water / Sewer: $0
Interior
Laundry: Electric Dryer Hookup, Gas Dryer Hookup
Entry Location: Driveway
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5283001024
Additional Parcels: No
Tax Lot: 139
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 2725 Walnut Grove Avenue, Rosemead, CA 91770. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,351,992
Total Interest
$1,724,391
Total Payment
$3,076,383
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,456
per month
Property History for 2725 Walnut Grove Avenue
Rosemead Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91770.
Similar Homes
Listings with similar prices to 2725 Walnut Grove Avenue