$1,985,000
1028 N Hayworth Avenue, West Hollywood CA 90046
Multi-Family (4 Units)
Property type
102 days
On market
$503
Price per sqft
N/A
Garage
1922
Year built
7,102 sqft
Lot size
Home highlights
Open Houses
Overview
Two units DELIVERED VACANT at COE of this 4-Plex in a prime West Hollywood location just south of Santa Monica Boulevard. 1028 N Hayworth Avenue is a charming 1922 Spanish-style fourplex situated on a 7,102 sq ft lot (WDR3Czoning). The 3/2's were built in the 80's. This income-producing property features a desirable mix of two 1-bedroom/1-bath units and two spacious...
Listing provided by: Shamim Khorsand Mashhadi DRE #02042990 310-658-6426, Estate Properties
Listing updated: Mar 3, 2026 at 08:18am.
Last checked: Jun 5, 2026 at 03:00am
Source: CRMLS #26648861
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 1 | 1 | — | $2,950 | $1,248 | $5,900 | Unfurnished |
| 2 | 3 | 2 | — | $4,500 | $3,656 | $9,000 | Unfurnished |
# of Buildings: 4
# of Units Total: 4
Dishwasher: 4
Refrigerator: 4
Tenant Pays: Electricity, Gas, Water
Financial Snapshot
Gross Rent Multiplier
13.5x
List Price / Annual Gross Rent
Cap Rate
5.5%
NOI / List Price
Vacancy Allowance Rate: 0%
Net Operating Income: $109,580
Interior
Cooling: Wall Window Units
Heating: Combination, Wall Furnace
Appliances: Dishwasher, Refrigerator, Dryer, Washer
Laundry: Outside, Dryer Included, Washer Included
Exterior
Property Attached: No
Stories Total: 0
Levels: One, Two
Roof: Rolled Hot Mop
Common Walls: No Common Walls
View: None
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5529009036
Zoning: WDR3C*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1028 N Hayworth Avenue, West Hollywood, CA 90046. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,588,000
Total Interest
$2,025,406
Total Payment
$3,613,406
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,255
per month
Property History for 1028 N Hayworth Avenue
West Hollywood Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90046.
Similar Homes
Listings with similar prices to 1028 N Hayworth Avenue