$1,795,000
8251 Park Street, Rosemead CA 91770
Multi-Family (5 Units)
Property type
27 days
On market
$457
Price per sqft
3 cars
Garage
1923
Year built
14,003 sqft
Lot size
Open Houses
Overview
Introducing a unique opportunity to own two parcels that must be sold as one. This large corner lot has a total of 5 units all occupied. Situated on a large 14,003 square foot lot with a total 3,932 livable square footage, the first unit(8251) features three bedrooms and one bath and attached single car garage with small fenced backyard. Additional two units(8255, 8259)...
Listing provided by: KOTARO NISHIMOTO DRE #01435615, VASTREE REAL ESTATE
Listing updated: May 13, 2026 at 08:02pm.
Last checked: Jun 4, 2026 at 06:00am
Source: CRMLS #WS26100995
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $2,550 | $2,550 | $3,000 | Unfurnished |
| 1 | 2 | 1 | — | $1,860 | $1,860 | $2,000 | Unfurnished |
| 1 | 2 | 1 | — | $1,895 | $1,895 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,275 | $1,275 | $1,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,845 | $1,845 | $1,845 | Unfurnished |
# of Buildings: 4
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: No
Units Leased: 5
Total Actual Rent: $9,425
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
15.9x
List Price / Annual Gross Rent
Cap Rate
3.11%
NOI / List Price
Gross Scheduled Income: $113,100
Operating Expense: $9,645
Net Operating Income: $55,745
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $5,587
Interior
Cooling: Wall Window Units
Laundry: None
Entry Location: South
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: Two Common Walls Or More
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 3
Uncovered Spaces: 1
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5288008057
Additional Parcels: No
Tax Lot: 100
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 8251 Park Street, Rosemead, CA 91770. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,436,000
Total Interest
$1,831,539
Total Payment
$3,267,539
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,096
per month
Property History for 8251 Park Street
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 8251 Park Street