$2,988,000
3840 Baldwin Ave, El Monte CA 91731
Multi-Family (7 Units)
Property type
1 day
On market
$705
Price per sqft
0 cars
Garage
1951
Year built
26,248 sqft
Lot size
Home highlights
Open Houses
Overview
Excellent investment opportunity in the City of El Monte. This income-producing property features 7 rental units across 6 buildings situated on a spacious 26,248 SF lot, offering a rare combination of current cash flow and long-term upside potential. Ownership has recently completed full renovations on four units, including new kitchens, updated bathrooms, new flooring,...
Listing provided by: GUIFENG PENG DRE #02160587 618-808-6666, RE/MAX PREMIER/ARCADIA
Listing updated: Jun 12, 2026 at 01:40am.
Last checked: Jun 12, 2026 at 02:00am
Source: CRMLS #WS26128184
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 1 | 1 | — | — | — | — | — |
| 1 | 2 | 1 | — | — | — | — | — |
| 1 | 2 | 2 | — | — | — | — | — |
| 1 | 3 | 2 | — | — | — | — | — |
# of Buildings: 6
# of Units Total: 7
Separate Electric Meters: 6
Separate Gas Meters: 7
Separate Water Meters: 2
Ranges: 7
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
18.3x
List Price / Annual Gross Rent
Cap Rate
4%
NOI / List Price
Gross Scheduled Income: $162,960
Operating Expense: $42,500
Net Operating Income: $120,460
Annual Operating Expenses
Electric: $200
Fuel: $0
Insurance: $6,200
New Taxes: $26,000
Professional Management: $0
Trash: $6,500
Water / Sewer: $3,600
Other Expense: $0
Interior
Heating: Natural Gas, Wall Furnace
Appliances: Gas Range
Fireplace: Gas
Laundry: Washer Hookup, Inside
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Eleven To Fifteen Units Acre, Back Yard, Front Yard
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8578008027
Additional Parcels: No
Tax Lot: 64
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 3840 Baldwin Ave, El Monte, CA 91731. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,390,400
Total Interest
$3,048,823
Total Payment
$5,439,223
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,371
per month
Property History for 3840 Baldwin Ave
El Monte Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91731.
Similar Homes
Listings with similar prices to 3840 Baldwin Ave