$8,895,000
-$100,0002731 Beverly Boulevard, Los Angeles CA 90057
Multi-Family (66 Units)
Property type
514 days
On market
$359
Price per sqft
N/A
Garage
1927
Year built
6,829 sqft
Lot size
Home highlights
Open Houses
Overview
Huge Price Reduction . Only $135k per unit for fully renovated , gorgeous architecturally prominent 4 story building in the area referred to as "Rampart Village" that is quickly becoming the new Echo Park and Silverlake and minutes from Downtown LA. This property has undergone major renovations including new roof, new copper plumbing, new waste lines, updated electrical...
Listing provided by: Alex Galuz DRE #01291486 310-466-0888, Keller Williams Realty Calabasas
Listing updated: Apr 29, 2026 at 08:58pm.
Last checked: Jun 4, 2026 at 05:01pm
Source: CRMLS #25478225
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 63 | 0 | 1 | — | $1,200 | $85,000 | $74,000 | Unfurnished |
| 2 | 1 | 1 | — | $1,600 | $3,196 | $3,600 | Unfurnished |
| 1 | 3 | 1 | — | $4,561 | $5,000 | $4,561 | Unfurnished |
# of Buildings: 1
# of Units Total: 66
Refrigerator: 66
Financial Snapshot
Gross Rent Multiplier
9.0x
List Price / Annual Gross Rent
Cap Rate
7%
NOI / List Price
Vacancy Allowance Rate: 3%
Net Operating Income: $630,000
Interior
Flooring: Wood
Cooling: Heat Pump, Wall Window Units
Heating: Heat Pump
Appliances: Microwave, Refrigerator
Exterior
Stories Total: 4
Levels: Multi Split
View: City Lights
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5156020018
Zoning: LAC2
Lot Size Dimensions: 60x120
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2731 Beverly Boulevard, Los Angeles, CA 90057. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$7,116,000
Total Interest
$9,076,066
Total Payment
$16,192,066
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$54,394
per month
Property History for 2731 Beverly Boulevard
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90057.
Similar Homes
Listings with similar prices to 2731 Beverly Boulevard