Active
$2,850,000
4%
7 Units
4 Beds
3 Baths
5,001 Area(sq.ft.)
Lot: 9,905 Lot Size(sq.ft.)
| Type | # of Units | Bedroom | Bath | Furnished | Rent | Actual Rent | Projected Rent |
|---|---|---|---|---|---|---|---|
| Unit 1 | 4 | 2 | 1 | No | $ 2,863 | $ 11,450 | $ 12,000 |
| Unit 2 | 1 | 1 | 1 | No | $ 2,850 | $ 2,850 | $ 3,100 |
| Unit 3 | 2 | 1 | 1 | No | $ 2,550 | $ 5,100 | $ 5,200 |
| 7 | 11 | 7 | $ 19,402 | $ 58,850 | $ 61,500 |
| MLS #: | AR25093075MR |
| Days On Market: | 222 |
| Listing Date: | April 28, 2025 |
| County: | Los Angeles |
| Property Type: | Residential Income |
| Price per ft2: | $ 570 |
| Price per unit: | $ 407,143 |
| Year Built: | 1947 |
Property Details
RAYMOND SEVEN - 425 N Raymond Ave, a 7-unit Turnkey Value-add Garden style apartment investment opportunity located in the highly desirable City of Pasadena - Great location only 2 blocks north of Old Town Pasadena! With full renovation recently completed and full occupancy with market rents, this offering provides a highly cash flowing building without doing any work. Offered at a very attractive 5.86% CAP Rate and low 12.12x GRM, this offering provides an excellent Cash-on-cash return on a full Turnkey building where owner does not have to worry about renovating units, dealing with low-rent tenants, or any deferred maintenance. Current owner has spent enormous time and capital in fully upgrading the building including replacing the mechanical, electrical, plumbing, and roof. They have upgraded the building with new railings, stucco changes, stairway & walkway repair, exterior painting, landscaping, new windows, structural and foundation support, and all units upgraded. The building is fully occupied with market rate tenants and providing excellent rental income close to market. The property is in a quiet and mature residential area surrounded by SFR houses across the street and duplex/fourplex on each side. It is only 2 blocks north of the Old Town Pasadena and minutes away from most of the major attractions in the City of Pasadena including Rose Bowl area. FWY 210 and FWY 134 is less than a minute away from the property. The property was built in 1947, has 5,001 SF building size and is situated on a 9,902 SF lot size. It has a superb curb appeal with a large lawn and parking area in the front with the main building sits in the back part of the lot providing extra sound barrier and privacy to tenants. It offers an attractive unit mix of four (4) x 2bed+1bath, 1 x Penthouse 1bed+1bath, and two (2) x 1bed+1bath units. The Penthouse unit occupies the entire 3rd floor with excellent view of Pasadena area. Each unit has been fully upgraded from top to bottom with brand-new everything (flooring, lighting, kitchen, and bathroom). It has in-unit laundry machines and stainless-steel kitchen appliances. Two of the 2nd floor units have private balcony, and the Penthouse has private balcony with views. Several units have large bedrooms and/or kitchens, and some units have had some upgrades which include updated vinyl wood plank/flooring. All units have smooth ceilings. ADU Upside on large lot!Interested in this Listing?
Miami Residence will connect you with an agent in a short time.
Income Details
| Rent Control: | Yes |
| Gross Operating Income: | $ 230,496 |
| Total Annual Expense: | $ 63,411 |
| Net Operating Income: | $ 167,085 |
| Cap Rate: | 5.86% |
| Gross Rent Multiplier: | 12.12 |
| Actual Gross Rent: | $ 19,400 |
Structure
| Community Features: | Suburban, Valley |
| Sewer: | Public Sewer |
| View Description: | City Lights |
| Water: | Public |
Land & Parking
| Zoning: | PSR1 |
| Land Lease Type: | Fee |
| Parking Garage: | Assigned, Driveway |
Interior
| Cooking Appliances: | Range |
| AC/Cooling: | Wall/Window Unit(s) |
| Equipment: | Dishwasher, Dryer, Dryer Included, Gas Dryer Hookup, Refrigerator, Washer, Washer Hookup, Washer Included |
| Heating: | Wall |
| Fireplace Rooms: | None |
| Laundry: | Dryer, Dryer Included, Gas Dryer Hookup, Washer, Washer Hookup, Washer Included |
| Laundry Equipment: | Own |
Exterior
| Pool: | No |
| Roof: | Flat |
| Spa: | No |
Detailed Map
Schools
Find a great school for your child
Income
