Property Gallery
See Every Detail
Four Detached 2BD/1BA Units · 21,578 SF Lot · 3 Units Occupied
Experience a fully immersive 360° panoramic tour of all four units. Navigate room to room, measure spaces, and get a true feel for the property before scheduling a showing.
| Income | |
| Potential Gross Revenue | $116,302 |
| Vacancy Allowance (3%) | ($3,489) |
| Effective Gross Revenue | $112,813 |
| Operating Expenses | |
| Real Estate Taxes | $21,250 |
| Gardening | $10,350 |
| Repairs / Supplies | $13,396 |
| Water | $2,986 |
| Trash | $1,340 |
| Insurance | $1,550 |
| Miscellaneous | $2,000 |
| Total Expenses | ($52,872) |
| Net Operating Income | $59,941 |
| Less: Capital Reserves (2%) | ($1,448) |
| Net Cash Flow | $58,742 |
| Unit | Type | Current Rent | Market Rent | Status |
|---|---|---|---|---|
| 9501 | 2 BD / 1 BA | $2,253 | $2,700 | MTM · 17% below |
| 9503 | 2 BD / 1 BA | $2,376 | $2,700 | MTM · 12% below |
| 9503½ | 2 BD / 1 BA | $2,458 | $2,500 | NOW VACANT · Tour-Ready |
| 9503¾ | 2 BD / 1 BA | $2,376 | $2,700 | MTM · 12% below |
| Total | $9,463 /mo | $10,800 /mo | 3 of 4 Occupied | |
Selected from an active set of comparable sales in Temple City and the San Gabriel Valley, all green-highlighted comps represent the most relevant transactions. Recent trades have occurred at cap rates ranging from 4.5% to 6.6%, with price per unit ranging from $283K to $745K and price per square foot from $281 to $711/SF. Garibaldi is offered at $425,000/unit and $544/SF — well-supported by the comp set given its detached configuration, oversized 21,578 SF lot, and immediate rent upside.
| Address | Status | Price | Units | Price/Unit | Price/SF | Lot SF |
|---|---|---|---|---|---|---|
| Active & Pending | ||||||
| 5837 Oak Ave, Temple City | Pending | $1,480,000 | 3 | $493,333 | $515 | 7,162 |
| 5650 Noel Dr, Temple City | Pending | $1,658,000 | 4 | $414,500 | $582 | 7,781 |
| 6233 Rosemead, Temple City | Pending | $1,250,000 | 2 | $625,000 | $511 | 6,784 |
| Recent Closed Sales | ||||||
| 5001 Glickman Ave, Temple City — 4.5% Cap — most similar | Apr 2026 | $1,388,000 | 3 | $462,667 | $663 | 16,553 |
| 9628 Broadway, Temple City — Inferior | Apr 2026 | $1,900,000 | 5 | $380,000 | $400 | 27,242 |
| 312 S Pine St, San Gabriel — Price drop | Apr 2026 | $1,420,000 | 5 | $284,000 | $281 | 7,051 |
| 930 S Charlotte, San Gabriel | Feb 2026 | $1,490,000 | 2 | $745,000 | $624 | 5,705 |
| 5707 Baldwin Ave, Temple City | Feb 2026 | $1,700,000 | 6 | $283,333 | $600 | 9,097 |
| 5333 El Monte Ave, Temple City | Feb 2026 | $1,234,000 | 2 | $617,000 | $711 | 10,150 |
| 9830 Longden Ave, Temple City — Fully remodeled | Jan 2026 | $2,210,000 | 3 | $736,667 | $619 | 19,602 |
| 9501–9503¾ Garibaldi · SUBJECT | Asking | $1,700,000 | 4 | $425,000 | $544 | 21,578 |
Recent comparable sales in Temple City and the San Gabriel Valley have traded at cap rates between 4.5% and 6.6%, with price per unit ranging from $283,333 to $745,000 and price per square foot from $281 to $711/SF. Garibaldi is offered at $425,000/unit and $544/SF, reflecting a premium for its fully detached configuration, half-acre lot, and immediately leaseable vacant unit — while remaining well within the range of recent market transactions.
Five individual floor plans — one master site plan and one per unit. Each 2-bedroom / 1-bath bungalow is a fully detached structure with private outdoor space.
Request the full Offering Memorandum with complete financial model, rent roll detail, and 7-year cash flow projections. Or reach out directly to schedule a private showing.
Download Offering Memorandum