$1,080,000
3108 Adelia Ave, El Monte CA 91733
Multi-Family (Duplex)
Property type
29 days
On market
$577
Price per sqft
0 cars
Garage
1950
Year built
12,600 sqft
Lot size
Open Houses
Overview
This is a highly promising investment property in R3 land. Currently, there are two units with long-term, stable, and high-quality tenants: a convenience store rents for $2835 and a residential unit for $1500. Next to it is approximately 7000 sq ft of land suitable for residential development (2800 sq ft) and an ADU (Advanced Development Unit) of 800 sq ft. The existing...
Listing provided by: HSIU CHEN DRE #02148908, HARVEST REALTY DEVELOPMENT
Listing updated: May 29, 2026 at 01:07am.
Last checked: Jun 2, 2026 at 10:00am
Source: CRMLS #WS26100116
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 0 | 1 | — | $2,835 | $34,020 | $36,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,500 | $18,000 | $19,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
20.8x
List Price / Annual Gross Rent
Cap Rate
3.96%
NOI / List Price
Gross Scheduled Income: $52,020
Operating Expense: $4,220
Net Operating Income: $42,800
Annual Operating Expenses
Fuel: $520
Insurance: $2,300
Trash: $600
Water / Sewer: $800
Interior
Laundry: In Kitchen
Entry Location: 2
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 8581014030
Additional Parcels: No
Tax Lot: 1100
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 3108 Adelia Ave, El Monte, CA 91733. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$864,000
Total Interest
$1,101,984
Total Payment
$1,965,984
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,736
per month
Property History for 3108 Adelia Ave
El Monte Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91733.
Similar Homes
Listings with similar prices to 3108 Adelia Ave