$3,850,000
1141 Hacienda Place, West Hollywood CA 90069
Multi-Family (12 Units)
Property type
88 days
On market
$402
Price per sqft
N/A
Garage
1959
Year built
7,617 sqft
Lot size
Open Houses
Overview
12-unit West Hollywood multifamily opportunity featuring 2.69% interest-only assumable financing through December 2030. The property offers strong in-place income with an approx. cash on cash return above 6.71%, a 12.78 GRM and 4.77% cap rate, equating to approximately $320,833 per unit and $401 per square foot. Built in 1959, this low-density mid-century asset provides...
Listing provided by: David Miller DRE #02105346 323-948-7507, Miller & Desatnik Realty Co., Errol Spiro DRE #00893163 310-202-9166, Miller & Desatnik Realty Co.
Listing updated: Mar 17, 2026 at 11:20pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #26653665
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $2,800 | $2,800 | $2,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,225 | $1,225 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,120 | $2,120 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,229 | $2,229 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,148 | $2,148 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,300 | $2,300 | $2,300 | Unfurnished |
| 1 | 2 | 2 | — | $2,773 | $2,773 | $2,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,687 | $1,687 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $1,593 | $1,593 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,164 | $2,164 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $1,899 | $1,899 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,157 | $2,157 | $2,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 12
Refrigerator: 12
Financial Snapshot
Gross Rent Multiplier
12.8x
List Price / Annual Gross Rent
Cap Rate
4.77%
NOI / List Price
Net Operating Income: $183,559
Interior
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Gated
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5555004071
Zoning: WDR4*
Lot Size Dimensions: 50x150
Lot Dimensions Source: Assessor
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1141 Hacienda Place, West Hollywood, CA 90069. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,080,000
Total Interest
$3,928,370
Total Payment
$7,008,370
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$23,628
per month
Property History for 1141 Hacienda Place
West Hollywood Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90069.
Similar Homes
Listings with similar prices to 1141 Hacienda Place