$2,850,000
813 Westmount Drive, West Hollywood CA 90069
Multi-Family (9 Units)
Property type
88 days
On market
$438
Price per sqft
N/A
Garage
1958
Year built
6,735 sqft
Lot size
Open Houses
Overview
813 Westmount Drive presents a 9-unit multifamily investment opportunity in prime West Hollywood, one of Southern California's most supply-constrained and high-demand rental submarkets. The offering features highly attractive 2.69% interest-only assumable financing through December 2030, delivering an approximate 7.69% cash-on-cash return and strong day-one leveraged cash...
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 07:19am.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #26653695
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 1 | 1 | — | $2,087 | $2,087 | $2,206 | Unfurnished |
| 1 | 2 | 2 | — | $2,170 | $2,170 | $2,750 | Unfurnished |
# of Buildings: 1
# of Units Total: 9
Refrigerator: 9
Financial Snapshot
Gross Rent Multiplier
12.6x
List Price / Annual Gross Rent
Cap Rate
4.61%
NOI / List Price
Net Operating Income: $131,490
Interior
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: None
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 4337007036
Zoning: WDR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 813 Westmount Drive, West Hollywood, CA 90069. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,280,000
Total Interest
$2,908,014
Total Payment
$5,188,014
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,530
per month
Property History for 813 Westmount Drive
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 813 Westmount Drive