$853,000
1314 W 1st Street, Monterey Park CA 91754
Multi-Family (Duplex)
Property type
44 days
On market
$554
Price per sqft
3 cars
Garage
1945
Year built
6,414 sqft
Lot size
Home highlights
Open Houses
Overview
This well-maintained duplex has brand new exterior paint, featuring Unit #1310 and Unit #1314. Situated on a 6,414 sq. ft. lot with approximately 1,540 sq. ft. of living space. Each unit offers 2 bedrooms and 1 bathroom, living room and dining area. Unit #1310 features original hardwood flooring. Each unit includes its own washer and dryer for added convenience. The units are...
Listing provided by: Jean Liu DRE #01012483 626-660-1100, Re/Max Premier Prop SanMarino
Listing updated: May 29, 2026 at 06:47am.
Last checked: Jun 14, 2026 at 10:00am
Source: CRMLS #AR26095421
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,150 | $2,150 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,625 | $1,625 | $2,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Carpet: 2
Rent Control: No
Units Leased: 4
Total Actual Rent: $3,800
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
18.8x
List Price / Annual Gross Rent
Cap Rate
4.76%
NOI / List Price
Gross Scheduled Income: $45,300
Operating Expense: $4,980
Net Operating Income: $40,620
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $200
Trash: $65
Water / Sewer: $150
Interior
Interior Features: All Bedrooms Down, Main Floor Bedroom
Room Type: Bedroom
Flooring: Carpet, Wood
Cooling: Wall Window Units
Fireplace: None
Laundry: In Kitchen
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Foundation: Raised
Common Walls: One Common Wall
Lot Features: Back Yard, Front Yard
Pool: None
Water Source: Private
Sewer: Public Sewer
Garage and Parking
Parking: Assigned, Garage
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5251030007
Additional Parcels: No
Tax Lot: 7
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks