$4,490,000

Estimated payment $28,955/month

Total Views 697
3 Beds
4 Baths
8,568 Sq Ft
$524 Price per Sq Ft

Highlights

  • 0.17 Acre Lot
  • 4-minute walk to Memorial Park Station
  • Laundry Room
  • Blair High School Rated A-
  • Park
  • 2-minute walk to Memorial Park

About This Home

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.

Listing Agent

Albert Le

LE INVESTMENT GROUP Brokerage Phone: 909-256-7889 License #01468313 Listed on: 08/19/2025

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1898

Lot Details

  • 7,408 Sq Ft Lot
  • 1 Common Wall
  • Density is 2-5 Units/Acre

Home Design

  • Apartment

Interior Spaces

  • 8,568 Sq Ft Home
  • 2-Story Property
  • Laundry Room

Bedrooms and Bathrooms

  • 3 Bedrooms
  • 4 Bathrooms

Listing and Financial Details

  • Legal Lot and Block 7 / B
  • Tax Tract Number 19
  • Assessor Parcel Number 5723001019
  • $2,492 per year additional tax assessments

Community Details

Overview

  • 9 Units

Recreation

  • Park

Building Details

  • Rent Control
  • 9 Separate Electric Meters
  • 9 Separate Gas Meters
  • 9 Separate Water Meters
  • Electric Expense $2,703
  • Fuel Expense $2,703
  • Insurance Expense $6,000
  • Trash Expense $2,703
  • Water Sewer Expense $2,703
  • New Taxes Expense $22,325
  • Operating Expense $69,753
  • Gross Income $292,800
  • Net Operating Income $225,063

Property Details

Home Type

Multi-Family

Year Built

Built in 1898

Lot Details

0

Listing Details

  • CapRate: 5.01
  • Price Per Unit: 498889
  • Property Attached: Yes
  • Water Sewer Expenses: 2703.00
  • Zoning: PSC-
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Parcel Number: 5723001019
  • Year Built: 1898
  • Special Features: None

Interior Features

  • Stories: 2
  • Entry Location: 1
  • Common Walls: 1 Common Wall
  • Entry Level: 1
  • Price Per Square Foot: 524.04

Exterior Features

  • Pool Private: No

Utilities

  • Laundry: Yes
  • Laundry Features: Inside
  • Sewer: Public Sewer
  • Trash Expense: 2703.00
  • Water Source: Public

Condo/Co-op/Association

  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Curbs, Park

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 2-5 Units/Acre
  • Lot Size Sq Ft: 7408.00
  • Lot Size Acres: 0.1701

Multi Family

  • Electric Expense: 2703.00
  • Fuel Expense: 2703.00
  • Gross Income: 292800.00
  • Gross Scheduled Income: 292800.00
  • Insurance Expense: 6000.00
  • Lot Size Area: 7408.0000 Square Feet
  • Net Operating Income: 225063.00
  • Number Of Separate Electric Meters: 9
  • Number Of Separate Gas Meters: 9
  • Number Of Separate Water Meters: 9
  • Number Of Units Total: 9
  • Operating Expense: 69753.00
  • Rent Control: Yes
  • Total Expenses: 69753.00

Tax Info

  • New Taxes Expense: 22325.00
  • Tax Block: B
  • Tax Census Tract: 4619.02
  • Tax Lot: 7
  • Tax Tract Number: 019
  • TaxOtherAnnualAssessmentAmount: 2492.00

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
08/19/2025 08/19/25 For Sale $4,490,000 0.0% $524 / Sq Ft
09/23/2023 09/23/23 Rented $2,380 0.0% --
09/17/2023 09/17/23 Under Contract -- -- --
09/07/2023 09/07/23 Price Changed $2,380 -4.8% $3 / Sq Ft
08/21/2023 08/21/23 For Rent $2,500 +26.3% --
06/13/2021 06/13/21 Rented $1,980 0.0% --
06/11/2021 06/11/21 Under Contract -- -- --
06/01/2021 06/01/21 For Rent $1,980 0.0% --
04/05/2018 04/05/18 Sold $4,758,000 -0.9% $552 / Sq Ft
03/15/2018 03/15/18 Pending -- -- --
02/17/2018 02/17/18 For Sale $4,800,000 -- $557 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Similar Home in Pasadena, CA

  • 411 417 N Euclid Ave, Pasadena, CA 91101

    $4,150,000

    • 1 Bed
    • 2 Baths
    • 4,774 Sq Ft
    • 411 417 N Euclid Ave
    • Pasadena, CA

    Highly Desirable Single Story 10-units near Old Town Pasadena, Very Attractive Return w/ 5.25% Current CAP Rate, Excellent Location, Large lot size, Secured Entrance with Private Patio, Almost All Units are Fully Upgraded. 411-417 N Euclid Ave, a very attractive 10-unit Single-story apartment investment, only several blocks north of Old Town Pasadena. This offering provides a very attractive

    Han Widjaja-Chen Growth Investment Group Pasade

    Section Image

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: IV25187386

California Regional Multiple Listing Service (CRMLS)