
Meticulously Maintained Pasadena Row-House | 221 Raymond Ave
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.
Meticulously Maintained Pasadena Row-House 221 Raymond Ave Immeuble residentiel 9 lots 3 826 602 € (425 178 €/Lot) Taux de capitalisation 6,01 % Pasadena, CA 91103



INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Recent $630,000 Price Reduction / Attractive offering actual CAP Rate of 5.01% With a ProForma CAP Rate of 6.01%
- Protected from auto-reassessment after sale. Property taxes are currently set at just $22,325 per year with no reassessment after a sale.
- Meticulously maintained, well-preserved row house / (9) separate gas and electric meters / Water submetering in place not current billed back!
- Interest Only Seller Financing Offered to Well Qualified Buyers / Current GRM of 15.33 With a ProForma GRM of 13.04
- Tax saving estimated at $30,000 annually. In essence adding the income of an additional one-bedroom unit, with zero expenses or management!
- (3) 2-story, two-bedroom, two-&-one half bathroom units (2B2.5B) + bonus room in master bedroom making an ideal nursey, children's bedroom, or office.
RÉSUMÉ ANALYTIQUE
Attractive Interest Only Seller Financing Offered to Well Qualified Buyers (50% down, 12 month interest only at 5.50%, due in 12 months).
The Fannie Bonham Row House, located at 221 N Raymond Ave, Pasadena, is the only remaining example of rowhouse construction in the city and a proud recipient of the City of Pasadena’s Historic Preservation Award. Originally built in 1898 and meticulously restored, the property blends late 19th-century architectural character with modern upgrades. Situated in the heart of Old Pasadena’s Historic District, directly adjacent to Pasadena Memorial Park and just steps to the Metro Gold Line, St. Andrew Church, and numerous shopping, dining, and cultural attractions, this investment opportunity is unmatched in location and history.
The building offers an attractive unit mix of six (6) single-story 1BD/1BA units and three (3) two-story townhouse-style 2BD/2.5BA units, each townhouse featuring a bonus room off the primary bedroom ideal for a nursery, home office, or additional bedroom. All units enjoy private rear patios, updated systems, separate gas and electric meters, and water submetering, plus access to secure basement storage. Tenants benefit from nearby offsite parking options including the Marriott and other affordable alternatives.
Extensive restoration preserved original details with custom-milled Douglas fir siding, crown moldings, and historically accurate window restoration, while integrating modern systems such as updated HVAC, Noritz tankless water heaters, Siemens electrical panels, and a new roof (2017).
Financial highlights include a recent $630,000 price reduction, an actual CAP Rate of 5.01% with ProForma CAP Rate of 6.01%, a current GRM of 15.33 (ProForma 13.04), and attractive seller financing available to qualified buyers (50% down, 12-month interest-only at 5.5%). The property also benefits from Mills Act tax protection, with annual property taxes at only $22,325, generating an estimated $30,000 yearly savings—effectively the income equivalent of an additional one-bedroom unit.
A rare opportunity to own Pasadena’s last historic rowhouse, offering charm, stability, and strong returns in one of Southern California’s most desirable rental markets.
The Fannie Bonham Row House, located at 221 N Raymond Ave, Pasadena, is the only remaining example of rowhouse construction in the city and a proud recipient of the City of Pasadena’s Historic Preservation Award. Originally built in 1898 and meticulously restored, the property blends late 19th-century architectural character with modern upgrades. Situated in the heart of Old Pasadena’s Historic District, directly adjacent to Pasadena Memorial Park and just steps to the Metro Gold Line, St. Andrew Church, and numerous shopping, dining, and cultural attractions, this investment opportunity is unmatched in location and history.
The building offers an attractive unit mix of six (6) single-story 1BD/1BA units and three (3) two-story townhouse-style 2BD/2.5BA units, each townhouse featuring a bonus room off the primary bedroom ideal for a nursery, home office, or additional bedroom. All units enjoy private rear patios, updated systems, separate gas and electric meters, and water submetering, plus access to secure basement storage. Tenants benefit from nearby offsite parking options including the Marriott and other affordable alternatives.
Extensive restoration preserved original details with custom-milled Douglas fir siding, crown moldings, and historically accurate window restoration, while integrating modern systems such as updated HVAC, Noritz tankless water heaters, Siemens electrical panels, and a new roof (2017).
Financial highlights include a recent $630,000 price reduction, an actual CAP Rate of 5.01% with ProForma CAP Rate of 6.01%, a current GRM of 15.33 (ProForma 13.04), and attractive seller financing available to qualified buyers (50% down, 12-month interest-only at 5.5%). The property also benefits from Mills Act tax protection, with annual property taxes at only $22,325, generating an estimated $30,000 yearly savings—effectively the income equivalent of an additional one-bedroom unit.
A rare opportunity to own Pasadena’s last historic rowhouse, offering charm, stability, and strong returns in one of Southern California’s most desirable rental markets.
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
$99,999
![]() |
$9.99
![]() |
Autres revenus |
$99,999
![]() |
$9.99
![]() |
Perte due à la vacance |
$99,999
![]() |
$9.99
![]() |
Revenu brut effectif |
$99,999
![]() |
$9.99
![]() |
Taxes |
$99,999
![]() |
$9.99
![]() |
Frais d’exploitation |
$99,999
![]() |
$9.99
![]() |
Total des frais |
$99,999
![]() |
$9.99
![]() |
Résultat net d’exploitation |
$99,999
![]() |
$9.99
![]() |
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
Revenu de location brut | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Autres revenus | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Perte due à la vacance | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Revenu brut effectif | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Taxes | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Frais d’exploitation | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Total des frais | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Résultat net d’exploitation | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
INFORMATIONS SUR L’IMMEUBLE
Prix | 3 826 602 € | Style d’appartement | Maison de ville |
Prix par lot | 425 178 € | Classe d’immeuble | C |
Type de vente | Investissement | Surface du lot | 0,07 ha |
Taux de capitalisation | 6,01 % | Surface de l’immeuble | 796 m² |
Multiplicateur du loyer brut | 13.04 | Occupation moyenne | 100% |
Nb de lots | 9 | Nb d’étages | 2 |
Type de bien | Immeuble residentiel | Année de construction/rénovation | 1898/2018 |
Sous-type de bien | Appartement | Rues transversales | Walnut Ave |
Zonage | PSC- - Multi-Family |
Prix | 3 826 602 € |
Prix par lot | 425 178 € |
Type de vente | Investissement |
Taux de capitalisation | 6,01 % |
Multiplicateur du loyer brut | 13.04 |
Nb de lots | 9 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | Maison de ville |
Classe d’immeuble | C |
Surface du lot | 0,07 ha |
Surface de l’immeuble | 796 m² |
Occupation moyenne | 100% |
Nb d’étages | 2 |
Année de construction/rénovation | 1898/2018 |
Rues transversales | Walnut Ave |
Zonage | PSC- - Multi-Family |
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
1+1 | 6 | 2 168 € | 66 |
2+2.5 | 3 | 3 025 € | 133 |
1 of 1
Walk Score®
Idéal pour les promeneurs (96)
Transit Score®
Excellent réseau de transport en commun (72)
Bike Score®
Très praticable en vélo (86)
TAXES FONCIÈRES
Numéro de parcelle | 5723-001-019 | Évaluation totale | 1 543 425 € |
Évaluation du terrain | 1 079 801 € | Impôts annuels | -1 € (0,00 €/m²) |
Évaluation des aménagements | 463 624 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
5723-001-019
Évaluation du terrain
1 079 801 €
Évaluation des aménagements
463 624 €
Évaluation totale
1 543 425 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 de 38
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

Meticulously Maintained Pasadena Row-House | 221 Raymond Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.