Log In/Sign Up
Your email has been sent.
1656 S Hayworth Ave - 50% Leased Luxury Fourplex | Miracle Mile/BH 4 Unit Apartment Building Offered at $4,199,000 at a 5.25% Cap Rate Los Angeles, CA 90035



Investment Highlights
- NON-RENT-CONTROLLED asset: strong rental upside
- Large, renter-friendly units with premium, functional layouts
- Private 360° rooftop decks with sweeping city views: major rent driver
- 50% leased at market rents with full lease-up expected soon: immediate income + near term stabilization
- Large, renter-friendly units with premium, functional layouts
- Separately metered for electric & water + fully electric building for low operating expenses
Executive Summary
The 2–4 Unit Specialists are pleased to present 1656 S Hayworth Avenue, a brand-new, NON-RENT-CONTROLLED luxury fourplex located on a quiet, tree-lined street in Pico-Robertson—one of Los Angeles’ most central and desirable rental markets. This high performing asset offers a projected 5.25% cap rate with ultra-low operating expenses, as all units are separately metered for electric and water and the property is fully electric with no gas. The property is already 50% leased at strong rents, with full lease up expected soon, providing immediate income with upside as stabilization is achieved.
1656 S Hayworth features four oversized, renter-friendly units with an ideal mix: two expansive 4-bed/4-bath units, one 3-bed/3-bath, and one rare 5-bed/5bath single-family-style residence. These units showcase premium modern finishes, open-concept layouts, in-unit laundry, and private 360-degree rooftop decks
with sweeping city views that command top-of-market rents.
Designed for long-term performance and strong tenant appeal, the property includes eight onsite parking spaces, central HVAC, and striking contemporary architecture. Ideally located just minutes from Beverly Hills, Beverly Grove, Culver City, and the Fairfax District, this turnkey opportunity is well-suited for investors
or 1031 exchange buyers seeking a low-maintenance, non-rent controlled asset in a prime, supply-constrained submarket.
1656 S Hayworth features four oversized, renter-friendly units with an ideal mix: two expansive 4-bed/4-bath units, one 3-bed/3-bath, and one rare 5-bed/5bath single-family-style residence. These units showcase premium modern finishes, open-concept layouts, in-unit laundry, and private 360-degree rooftop decks
with sweeping city views that command top-of-market rents.
Designed for long-term performance and strong tenant appeal, the property includes eight onsite parking spaces, central HVAC, and striking contemporary architecture. Ideally located just minutes from Beverly Hills, Beverly Grove, Culver City, and the Fairfax District, this turnkey opportunity is well-suited for investors
or 1031 exchange buyers seeking a low-maintenance, non-rent controlled asset in a prime, supply-constrained submarket.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,199,000 | Lot Size | 0.15 AC |
| Price Per Unit | $1,049,750 | Building Size | 6,727 SF |
| Sale Type | Investment | Average Occupancy | 50% |
| Cap Rate | 5.25% | No. Stories | 3 |
| Gross Rent Multiplier | 14.71 | Year Built | 2026 |
| No. Units | 4 | Parking Ratio | 1.19/1,000 SF |
| Property Type | Multifamily | ||
| Zoning | LAR2 | ||
| Price | $4,199,000 |
| Price Per Unit | $1,049,750 |
| Sale Type | Investment |
| Cap Rate | 5.25% |
| Gross Rent Multiplier | 14.71 |
| No. Units | 4 |
| Property Type | Multifamily |
| Lot Size | 0.15 AC |
| Building Size | 6,727 SF |
| Average Occupancy | 50% |
| No. Stories | 3 |
| Year Built | 2026 |
| Parking Ratio | 1.19/1,000 SF |
| Zoning | LAR2 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Heating
- Tile Floors
- Kitchen
- Refrigerator
- Sprinkler System
- Stainless Steel Appliances
- Range
- Tub/Shower
- Views
- Walk-In Closets
- Freezer
- Large Bedrooms
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 4+4 | 2 | $6,495 | 1,770 - 1,778 |
| 3+3 | 1 | $4,295 | 1,151 |
| 5+5 | 1 | $6,500 | 2,028 |
1 1
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5068-020-017 | Total Assessment | $1,994,679 (2025) |
| Land Assessment | $1,032,240 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $962,439 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
5068-020-017
Land Assessment
$1,032,240 (2025)
Improvements Assessment
$962,439 (2025)
Total Assessment
$1,994,679 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 28
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1656 S Hayworth Ave - 50% Leased Luxury Fourplex | Miracle Mile/BH
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
