$2,395,000
1731 S New Hampshire Avenue, Los Angeles CA 90006
Multi-Family (4 Units)
Property type
87 days
On market
$404
Price per sqft
N/A
Garage
2023
Year built
6,551 sqft
Lot size
Home highlights
Open Houses
Overview
Presenting 1731 S. New Hampshire Ave, a newly constructed four-unit multifamily property completed in 2023, located in a prime Los Angeles rental corridor just minutes from Downtown LA. The property currently has one vacant unit, providing investors with an immediate lease-up opportunity. Once stabilized, the property is projected to generate approximately $188,388 in annual...
Listing provided by: Michael Fitzgerald DRE #02016898 310-793-6136, Rise Realty
Listing updated: Mar 18, 2026 at 07:16am.
Last checked: Jun 5, 2026 at 02:00am
Source: CRMLS #26662385
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 3 | — | $3,900 | $3,900 | $3,900 | Unfurnished |
| 2 | 4 | 3 | — | $3,799 | $0 | $3,799 | Unfurnished |
| 3 | 4 | 4 | — | $4,000 | $4,000 | $4,000 | Unfurnished |
| 4 | 4 | 4 | — | $4,000 | $4,000 | $4,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 4
Refrigerator: 4
Financial Snapshot
Gross Rent Multiplier
12.7x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Net Operating Income: $143,657
Interior
Cooling: Central Air
Heating: Central
Appliances: Microwave, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 2
Levels: Two
Pool: None
Spa: None
Garage and Parking
Parking: Attached Carport, Carport, Detached Carport
Garage: Attached
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5075019004
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1731 S New Hampshire Avenue, Los Angeles, CA 90006. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,916,000
Total Interest
$2,443,752
Total Payment
$4,359,752
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,755
per month
Property History for 1731 S New Hampshire Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90006.
Similar Homes
Listings with similar prices to 1731 S New Hampshire Avenue