Share This Listing

Message

912 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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.

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
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
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Moderately bikeable
60/100

Property Taxes

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
  • Listing ID: 38998832

  • Date on Market: 1/7/2026

  • Last Updated:

  • Address: 1656 S Hayworth Ave, Los Angeles, CA 90035

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}