$1,695,000
-$190,0001601 S Hayworth Avenue, Los Angeles CA 90035
Multi-Family (5 Units)
Property type
200 days
On market
$301
Price per sqft
5 cars
Garage
1928
Year built
6,621 sqft
Lot size
Open Houses
Overview
We are pleased to present a compelling value-add and owner-user opportunity at 1601 S Hayworth Ave, located in the highly sought-after Picfair Village neighborhood of Los Angeles. This five-unit multifamily property, situated on a 6,621 SF R2-1-O zoned lot, offers investors and owner-users alike a rare chance to acquire a centrally located asset with both immediate and...
Listing provided by: Oron Maher DRE #01299093 310-464-1453, Maher Commercial Realty
Listing updated: Mar 31, 2026 at 05:18pm.
Last checked: Jun 5, 2026 at 12:31am
Source: CRMLS #25619257
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,925 | $1,925 | $2,450 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,200 | $1,200 | $2,450 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,950 | $1,950 | $2,450 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,500 | $1,500 | $2,450 | Unfurnished |
| 1 | 3 | 1 | 1 | $0 | $0 | $4,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Financial Snapshot
Gross Rent Multiplier
13.4x
List Price / Annual Gross Rent
Cap Rate
6.3%
NOI / List Price
Net Operating Income: $106,847
Exterior
Architectural Style: Spanish
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Lot Features: Front Yard, Lawn, Yard
Pool: None
Spa: None
Garage and Parking
Parking: Driveway
Garage Spaces: 5
Garage: Detached
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 5068019017
Zoning: R2-1-O
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1601 S Hayworth Avenue, Los Angeles, CA 90035. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,356,000
Total Interest
$1,729,503
Total Payment
$3,085,503
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,486
per month
Property History for 1601 S Hayworth Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90035.
Similar Homes
Listings with similar prices to 1601 S Hayworth Avenue