$1,029,900
-$8,900903 N 1st, Alhambra CA 91801
Multi-Family (Duplex)
Property type
47 days
On market
$467
Price per sqft
1 car
Garage
1924
Year built
6,598 sqft
Lot size
Home highlights
Open Houses
Overview
Freshly painted exterior!! Take another look! Prime Alhambra duplex, just minutes from South Pasadena and San Marino, offers excellent income potential and versatility for investors or owner-occupants. The property includes three units: Unit 903 (1,351 sq. ft.) features a spacious living area, updated kitchen, oversized primary bedroom, and a large upstairs bonus room—ideal...
Listing provided by: Gina Bachman DRE #01766370, CASCADE PACIFIC REAL ESTATE
Listing updated: Jun 15, 2026 at 10:28pm.
Last checked: Jun 15, 2026 at 11:00pm
Source: CRMLS #CV26092630
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $1,500 | $18,000 | $2,100 | Unfurnished |
| 1 | 1 | 1 | — | $1,200 | $14,400 | $1,800 | Furnished |
| 1 | 0 | 1 | — | $600 | $7,200 | $800 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Ranges: 3
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $39,600
Tenant Pays: All Utilities, Cable Tv, Electricity, Other, Sewer, Trash Collection
Financial Snapshot
Gross Rent Multiplier
26.0x
List Price / Annual Gross Rent
Cap Rate
3.32%
NOI / List Price
Gross Scheduled Income: $39,600
Operating Expense: $4,060
Net Operating Income: $34,220
Annual Operating Expenses
Electric: $1,860
Fuel: $0
Insurance: $2,200
Trash: $120
Water / Sewer: $1,200
Interior
Interior Features: Granite Counters, Tile Counters, Loft, Main Level Primary
Room Type: Loft, Primary Bedroom
Flooring: Laminate, Tile
Cooling: Wall Window Units
Appliances: Free Standing Range, Gas Water Heater
Fireplace: Free Standing, Living Room
Laundry: Inside
Accessibility: Safe Emergency Egress From Home
Entry Location: Front
Exterior
Architectural Style: Craftsman
Property Attached: No
Stories Total: 2
Levels: Two
Roof: Shingle
Foundation: Raised
Property Condition: Repairs Cosmetic
Common Walls: No Common Walls
Pool: None
Spa: None
Fencing: Block, Wood
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Other Structures: Guest House Detached
Garage and Parking
Parking: Driveway
Garage Spaces: 1
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5321022009
Additional Parcels: No
Tax Lot: 6
Tax Block: 6
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 903 N 1st, Alhambra, CA 91801. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$823,920
Total Interest
$1,050,865
Total Payment
$1,874,785
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,431
per month
Property History for 903 N 1st
Alhambra Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91801.
Similar Homes
Listings with similar prices to 903 N 1st