Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    1302 Villa St Pasadena, CA 91106

    • Commercial real estate
    • 2,927 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-6487292
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 1302 Villa St

    Year built
    1923
    Property size
    2,927 SF
    Property type
    Commercial real estate
    APN
    5739002047

    Description

    This Pasadena investment opportunity presents a compelling value-add proposition. The property, located at 1302 E Villa St, consists of a well-maintained triplex situated on a 9,199 square foot lot zoned PSR6. The two buildings comprise three units totaling 2,927 square feet of living space. Unit configurations include one 3-bedroom, 2-bathroom unit and two 2-bedroom, 1-bathroom units. The property boasts a strong rental history, with current rents generating a substantial net operating income (NOI) of $56,228, resulting in a 4.09% cap rate. The asking price is $1,375,000, translating to $469.76 per square foot and $458,333.33 per unit. Built in 1923, the property offers significant potential for future development or expansion given its favorable zoning and location in a rapidly appreciating neighborhood near Old Town Pasadena, Pasadena City College, and major transit lines. The property includes three one-car garages. Annual property taxes for 2023 were $13,112. This presents an excellent opportunity for investors seeking immediate cash flow and long-term appreciation in a desirable Pasadena location. The property is ideal for a 1031 exchange or portfolio diversification.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Pasadena
    County
    Los Angeles
    State
    California
    Longitude
    -118.123499
    Latitude
    34.154022

    Comparable in this City

    • New
      $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
    • $25,000,000
      24,846 SF

      Pasadena Multifamily Investment Opportunity

      90-unit apartment building, high occupancy, strong NOI.
      1299 Green St, Pasadena, CA 91106
      View Details
    • $3,300,000
      4,952 SF

      Pasadena Multifamily Investment

      7-Unit Apartment Building, Prime Location
      59 Meridith Ave, Pasadena, CA 91106
      View Details
    • $500,000
      851 SF

      Casa Pasadena Condo in South Lake

      Sun-drenched condo in the heart of South Lake District.
      1127 E Del Mar Blvd, Pasadena, CA 91106
      View Details
    • $709,000

      Pasadena Top-Floor Corner Unit

      Light-filled, updated apartment in Pasadena's South Lake District.
      972 E California Blvd, Pasadena, CA 91106
      View Details
    • New
      $2,990,000
      15,894.00 Acres

      Pasadena Multifamily Investment Opportunity

      Fully occupied 6-unit property with development potential in Pasadena.
      92 N Allen Ave, Pasadena, CA 91106
      View Details

    Similar Nearby for Sale

    • New
      $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
    • $750,000

      Pasadena Condo with Prime Location

      Charming condo near Caltech, PCC, and Pasadena's attractions.
      245 S Holliston Ave, Pasadena, CA 91106
      View Details
    • $709,000

      Pasadena Top-Floor Corner Unit

      Light-filled, updated apartment in Pasadena's South Lake District.
      972 E California Blvd, Pasadena, CA 91106
      View Details
    • New
      $2,990,000
      15,894.00 Acres

      Pasadena Multifamily Investment Opportunity

      Fully occupied 6-unit property with development potential in Pasadena.
      92 N Allen Ave, Pasadena, CA 91106
      View Details
    • $25,000,000
      24,846 SF

      Pasadena Multifamily Investment Opportunity

      90-unit apartment building, high occupancy, strong NOI.
      1299 Green St, Pasadena, CA 91106
      View Details
    • $3,300,000
      4,952 SF

      Pasadena Multifamily Investment

      7-Unit Apartment Building, Prime Location
      59 Meridith Ave, Pasadena, CA 91106
      View Details

    Similar Nearby for Lease

    • $2,850 /Mo

      Pasadena One-Bedroom Unit For Rent

      One-bedroom, one-bathroom unit in a desirable Pasadena location.
      931 E Walnut St, Pasadena, CA 91106
      View Details
    • $1,000 /Mo
      672 SF

      Pasadena Hair/Beauty Salon Sublease

      Sublease opportunity in established Pasadena hair/beauty salon.
      1056 E Walnut St, Pasadena, CA 91106
      View Details
    • $2 SF/Yr
      2,655 SF

      Creative Ground Floor Office Space

      Creative office space featuring open layout, offices, and conference room.
      1274-1278 E Colorado Blvd, Pasadena, CA 91106
      View Details
    • $3 SF/Yr
      2,301 SF

      Medical Office Suite Available

      Medical office suite available for rent in Pasadena, CA.
      960 E Green St, Pasadena, CA 91106
      View Details
    • $2 SF/Yr
      950 SF

      Pasadena Office Space Available

      Second floor office space with window offices and storage.
      1010 E Union St, Pasadena, CA 91106
      View Details
    • $2 SF/Yr
      8,325 SF

      Pasadena Executive Office Suites

      Prestigious Pasadena offices available now.
      183 Walnut St, Pasadena, CA 91106
      View Details
    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.
    1302 Villa St
    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
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.