$2,675,000
-$100,000822 N Hayworth Avenue, Los Angeles CA 90046
Multi-Family (8 Units)
Property type
108 days
On market
$553
Price per sqft
N/A
Garage
1924
Year built
7,501 sqft
Lot size
Home highlights
Open Houses
Overview
A meticulously renovated 8-unit Art Deco apartment building, 822 Hayworth Avenue seamlessly blends historic charm with modern comfort. Interiors include stainless steel appliances, new hardwood flooring, and abundant natural light. Residents enjoy a tranquil front courtyard with water fountain and alley-accessed parking. Highly desirable neighborhood offering nearby shops,...
Listing provided by: Ricky Mitchell DRE #02071069 310-859-8100, The Passman Group, Inc., David Passman DRE #01795153 310-859-8100, The Passman Group, Inc.
Listing updated: May 26, 2026 at 07:03pm.
Last checked: Jun 5, 2026 at 10:00pm
Source: CRMLS #26653177
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 1 | 1 | — | $2,215 | $17,720 | $0 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Dishwasher: 8
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
5.67%
NOI / List Price
Vacancy Allowance Rate: 3%
Net Operating Income: $151,767
Interior
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Dishwasher, Microwave
Laundry: Common Area
Exterior
Stories Total: 2
Levels: Two
Construction Materials: Stucco
Lot Features: Front Yard
Other Structures: Sheds
Garage and Parking
Parking: Assigned
Parking Total: 7
Lot Information
Land Lease: No
Parcel #: 5529021042
Zoning: LAR3
Lot Size Dimensions: 50x150
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 822 N Hayworth Avenue, Los Angeles, CA 90046. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,140,000
Total Interest
$2,729,452
Total Payment
$4,869,452
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$16,463
per month
Property History for 822 N Hayworth Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90046.
Similar Homes
Listings with similar prices to 822 N Hayworth Avenue