$1,070,000
-$30,000270 272 Del Monte Street, Pasadena CA 00000
Multi-Family
Property type
11 days
On market
$647
Price per sqft
0 cars
Garage
1912
Year built
6,214 sqft
Lot size
Home highlights
Open Houses
Overview
AMAZING OPPORTUNITY TO own a single family with an ADU. The main residence features 3 spacious bedrooms and 2 bathrooms. The fully permitted ADU, built in 2020 contains 1 bedroom and 1 bathroom. The formal dining room creates an ideal setting for entertaining guests, hosting dinner parties and enjoying family meals. Ceiling fans are thoughtfully installed in the living room...
Listing provided by: Ana Malagon DRE #01212932 818-903-4587, Equity Smart Real Estate Services
Listing updated: Jun 12, 2026 at 07:42pm.
Last checked: Jun 15, 2026 at 12:02am
Source: CRMLS #P1-27467
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| — | 1 | 1 | — | $22,800 | $22,800 | $6,400 | Unfurnished |
# of Buildings: 2
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 1
Total Actual Rent: $22,800
Financial Snapshot
Gross Rent Multiplier
13.9x
List Price / Annual Gross Rent
Cap Rate
7.18%
NOI / List Price
Gross Scheduled Income: $76,800
Operating Expense: $0
Net Operating Income: $76,800
Annual Operating Expenses
Electric: $1,300
Fuel: $600
Insurance: $1,800
Trash: $1,200
Water / Sewer: $1,200
Interior
Interior Features: Built In Features, Ceiling Fans, Granite Counters, All Bedrooms Down
Room Type: Bedroom, Laundry
Flooring: Tile
Cooling: Wall Window Units
Heating: None
Fireplace: None
Entry Location: Yes
Exterior
Architectural Style: Traditional
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shingle
Foundation: Raised
Common Walls: No Common Walls
Lot Features: Sprinklers None
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Water Connected
View: None
Road Frontage Type: City Street
Other Structures: Guest House Detached
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Carport Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5728010052
Additional Parcels: No
Tax Lot: 34
Zoning: PSR1
Lot Size Dimensions: 6214
Lot Dimensions Source: Assessor
Subdivision: Not Applicable
Community
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks