Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    435 Wilson Ave Pasadena, CA 91106

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    16-Unit Turnkey Apartment Complex

    Property Features for 435 Wilson Ave

    General Information

    Property type
    Multifamily properties
    Class
    A

    Building Details

    Year Built/Renovated
    1960/2023
    Buildings
    2
    Stories
    2
    Units
    16

    We can help!

    Listing Contact
    Handoko Chen
    Handoko Chen

    Listing Agency: GROWTH INVESTMENT GROUP PASADE Listing Agent: Handoko Chen

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

    Learn more

    Overview

    This exceptional 16-unit apartment building presents a compelling investment opportunity in Pasadena's desirable Playhouse District. Boasting a 4.30% cap rate and a pro-forma cap rate of 4.73%, this stabilized, value-add property offers significant upside potential. Completely renovated in 2023, the property features 100% occupancy and a strong NOI of $273,883, projected to increase to $301,130. The two buildings, a single-story and a two-story structure, sit on a large 17,367 sq ft R4 lot, providing ample space and potential for future development. Each of the 16 units includes upgraded interiors with new kitchens featuring quartz countertops and stainless-steel appliances, updated bathrooms, in-unit laundry, and new flooring. Exterior improvements include new landscaping, paint, signage, and a gated entrance with 17 parking spaces. The property benefits from a prime location near Old Town Pasadena, Caltech, Pasadena City College, and major freeways, ensuring high demand and stable rental income. This fee-simple property, first offered for sale since 2010, is ideal for a 1031 exchange buyer. Individual units are separately metered for gas and electricity. The property's strong financials, recent renovations, and desirable location make it an attractive investment with a price per unit of $398,125. Built in 1960, this property offers a blend of classic charm and modern upgrades.
    Property Profile Location Intelligence

    Current Use by Public Records

    Commercial real estate

    Suggested Use

    Restaurant Law Firm Real Estate Agency Spa & Massage Center Hair Salon Dental Office Nail Salon Food Market Grocery & Convenience Store Daycare Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Pasadena
    County
    Los Angeles
    State
    California
    Longitude
    -118.1284976
    Latitude
    34.153631

    Nearby Similar for Sale

    • $85,000
      1,000 SF

      Pasadena Restaurant Business Opportunity

      Well-known family restaurant for sale in Pasadena, California.
      1251 N Lake Ave, Pasadena, CA 91104
      View Details
    • $160,000

      Established Pet Grooming Business

      Turnkey pet grooming business opportunity in Pasadena, CA.
      2006 E Foothill Blvd, Pasadena, CA 91107
      View Details
    • $15,800,000
      23,722 SF

      Pasadena Hotel on Rose Parade Route

      Hotel with prime location, strong occupancy, and value-add potential.
      2156 E Colorado Blvd, Pasadena, CA 91107
      View Details
    • New
      $899,000
      Pending

      Two Detached Homes in Pasadena

      Two detached homes on a large lot in Pasadena.
      1501 N El Molino Ave, Pasadena, CA 91104
      View Details
    • $3,800,000
      4,480 SF

      Pasadena Freestanding Office Building

      Turn-key, high-image creative space in Pasadena, California.
      60 W Bellevue Dr, Pasadena, CA 91105
      View Details
    • $965,000
      1,210 SF

      Vacant Pasadena Duplex Opportunity

      Vacant duplex in Pasadena near Colorado Blvd and Huntington Library.
      175 Madre St, Pasadena, CA 91107
      View Details
    • $1,199,997
      1,928 SF

      Pasadena Duplex Near Rose Bowl

      Pasadena duplex with value-add potential near the Rose Bowl.
      1380 Glen Ave, Pasadena, CA 91103
      View Details
    • $700,000
      1,283 SF

      Pasadena Duplex: Investment Opportunity

      Corner-lot duplex near Rose Bowl. Ideal for investors or owner-users.
      474 N Euclid Ave, Pasadena, CA 91101
      View Details
    • $2,990,000
      15,894.00 Acres

      Pasadena Multifamily Investment Opportunity

      Six-unit income property with development potential near Pasadena City College.
      92 N Allen Ave, Pasadena, CA 91106
      View Details
    • $1,150,000
      1,442 SF

      Pasadena Duplex on Large Lot

      Two houses on one lot in Pasadena neighborhood.
      43 Palmetto Dr, Pasadena, CA 91105
      View Details
    • $1,600,000
      3,700 SF

      Pasadena Investment Opportunity: Four Units

      Four-unit property in Pasadena, fully occupied, near Old Town.
      541 N Summit Ave, Pasadena, CA 91103
      View Details
    • Contact for pricing
      4,200 SF

      Old Town Pasadena Office Space

      Upscale office space near Keck USC hospital development in Pasadena.
      488 S Fair Oaks Ave, Pasadena, CA 91105
      View Details

    FAQs

    What type of property is this?
    Multifamily property - 16-Unit Turnkey Apartment Complex
    Where is this multifamily property located?
    The property is located at 435 Wilson Ave Pasadena, CA.
    What is the asking price?
    The asking price for this property is $6,370,000.
    What are key features of this property?
    This property features: Prime Pasadena location near Old Town, Playhouse District, and South Lake Avenue.; First-time sale since 2010.; Turnkey, fully upgraded (2022-2023) 16-unit apartment building, ideal for a 1031 exchange.
    (626) 224-2495 Call to check price and availability
    Request Owner's contact information
    435 Wilson Ave Pasadena, CA 91106
    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.
    435 Wilson Ave
    Pasadena, CA 91106
    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
    435 Wilson Ave Pasadena, CA 91106
    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

    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Handoko Chen
    Handoko Chen
    Real Estate License ID: 01749321
    (626) 224-2495 (626) 594-4901 (626) 594-4900
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!