Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Industrial Condo with 2-Story Office Title is generated by Realmo AI

    5045-5057 Walnut Grove Ave, Rosemead, CA 91770

    View on Map
    Claim this Listing
    New
    For Sale
    Contact for pricing

    Modern industrial condo offers 24-foot clear height, floor drains, and a 2-story office with ample power.

    Type:INDUSTRIAL
    Property size:
    3,978 SF
    Price / SF:
    $389/SF
    Added:
    Jun 1, 2026
    Days on Market:
    5
    Last Refresh:
    Jun 5 at 2:36 am

    Property Features for 5045-5057 Walnut Grove Ave

    General Information

    Standard status
    Active
    Size
    3,978 SF
    Property subtype
    INDUSTRIAL

    We can help!

    Listing Contact
    Andrew Chan
    Andrew Chan

    Listing agent Andrew Chan

    Listing office Lawrence Allen & Associates

    Listing date Jun 1, 2026

    Source Moodyscre

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Lawrence Allen & Associates

    HighLights

    • Industrial condo with modern warehouse space and 24' clear height
    • Floor drains installed in the warehouse
    • 2‑story office on‑site
    • 200 amps of power

    Overview

    This industrial condo includes a modern warehouse with 24-foot clear height and floor drains already installed. The space also features a 2-story office component for front-office and administrative use, with 200 amps of power available. The property is well-suited to users seeking a functional warehouse configuration paired with dedicated office space.

    The asset is positioned within a business park environment, which can support day-to-day logistics and tenant operations. As an industrial condo, it offers an ownership structure aligned with operators or buyers looking for a controlled, purpose-built facility.

    For tenant or buyer fit, the combination of warehouse height, floor drain capability, and on-site office space can accommodate a range of light industrial and warehouse functions. The availability of 200-amp power supports operations that require greater electrical capacity than smaller facilities. Overall, this is a compact industrial offering with practical in-building infrastructure for business use.

    Local Financial Insights For Office B

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $152.8k $38.40
    − Vacancy −$36.8k −$9.25
    EGI $115.9k $29.15
    − OpEx −$29.0k −$7.29
    NOI $87.0k $21.86
    3,978 SF · lease $38.40/SF/yr · vacancy 24.10% · expense 25.00%

    Alternative Uses

    Best Use
    Office B
    $1.24M
    $1.09M – $1.45M (±1% cap)
    NOI $86,956 @ 7.0% cap · market cap 5.61%
    Second Best
    Warehouse
    $739.4K
    $647.0K – $862.7K (±1% cap)
    NOI $51,761 @ 7.0% cap · market cap 3.34%
    Theoretical Best
    Office A
    $2.13M
    $1.86M – $2.48M (±1% cap)
    NOI $149,086 @ 7.0% cap · market cap 9.62%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Flex space

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Similar Places Nearby

    • Chefs On Location — 3107 n san gabriel blvd # 22, rosemead, ca 91770
    • Roxy's Red Tacos — 3133 San Gabriel Blvd, Rosemead, CA 91770

    Location Insight

    • Map
    • Local Demand
    City
    Rosemead
    County
    Los Angeles
    State
    California
    Longitude
    -118.0849961
    Latitude
    34.0936874

    Nearby Similar for Sale

    • $1,298,800
      2,669 SF

      Rosemead Triplex with Renovated Unit

      Triplex in Rosemead with renovated unit and long-term tenants.
      3341 Jackson, Rosemead, CA 91770
      View Details
    • $6,900,000
      22,320 SF

      Rosemead Industrial/Commercial Building For Sale

      22,320 SF building on 51,139 SF lot in Rosemead, CA.
      9200 Lower Azusa, Rosemead, CA 91770
      View Details
    • $1,250,000
      3,112 SF

      Rosemead Quadruplex Investment Opportunity

      Four-unit property in Rosemead with in-unit laundry and convenient location.
      2634 Del Mar Ave, Rosemead, CA 91770
      View Details
    • $1,325,000
      2,896 SF

      Rosemead Triplex: Detached Units

      Three detached units offer privacy and drive rental demand.
      7838 Whitmore Street, Rosemead, CA 91770
      View Details
    • $899,900
      1,716 SF

      Mixed-Use Property on Valley Blvd

      Mixed-use property with retail/office space and residential unit.
      9266 Valley, Rosemead, CA 91770
      View Details
    • $712,000
      1,714 SF

      Rosemead Duplex Investment Opportunity

      Two adjacent parcels with multiple units and strong rental income.
      2617 Muscatel ave, Rosemead, CA 91770
      View Details
    • $899,900
      1,716 SF

      Mixed-Use Property on Valley Blvd

      Mixed-use property with office, house, and storage buildings.
      9266 Valley, Rosemead, CA 91770
      View Details
    • $100,000

      Turnkey Restaurant Opportunity in Rosemead

      Fully operational Chinese restaurant for sale in high-traffic Rosemead location.
      8921 Valley Boulevard, Rosemead, CA 91770
      View Details
    • $1,750,000
      1,938 SF

      Rosemead Triplex on Large Lot

      Triplex with three detached homes on a 15,282 SF lot.
      9228 Rio Dell S, Rosemead, CA 91770
      View Details
    • $1,068,000
      2,379 SF

      Rosemead Triplex with Development Potential

      Five units on two parcels in desirable Rosemead location.
      2621 Muscatel ave, Rosemead, CA 91770
      View Details
    • $6,900,000
      22,320 SF

      Rosemead Industrial/Commercial Building

      22,320 SF building on 51,139 SF lot in Rosemead.
      9200 Lower Azusa, Rosemead, CA 91770
      View Details
    • $1,350,000
      2,896 SF

      Rosemead Triplex with Detached Units

      Three detached units offer privacy and drive rental demand.
      7838 Whitmore St, Rosemead, CA 91770
      View Details

    FAQs

    What type of property is this?
    Flex space - Modern industrial condo offers 24-foot clear height, floor drains, and a 2-story office with ample power.
    Where is this flex space located?
    The property is located at 5045-5057 Walnut Grove Ave Rosemead, CA.
    What is the asking price?
    The asking price for this property is $1,550,000.
    What are key features of this property?
    This property features: Industrial condo with modern warehouse space and 24' clear height; Floor drains installed in the warehouse; 2‑story office on‑site
    (626) 705-5277 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Andrew Chan
    Andrew Chan
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    5045-5057 Walnut Grove Ave, Rosemead, CA 91770
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!