$3,250,000
-$200,0001015 N Vista Street, West Hollywood CA 90046
Multi-Family (10 Units)
Property type
72 days
On market
$402
Price per sqft
N/A
Garage
1962
Year built
6,643 sqft
Lot size
Open Houses
Overview
We are pleased to present a ten (10) unit apartment building located at 1015 N Vista St in West Hollywood, California. The subject property is located in a prime West Hollywood location, just south of Santa Monica Blvd and west of La Brea Ave. Located in prime West Hollywood, this rare, fully renovated 10-unit asset offers an ideal unit mix of eight one-bedroom and two...
Listing provided by: Jason Tuvia DRE #01772495 818-212-2735, Marcus & Millichap
Listing updated: May 5, 2026 at 09:58pm.
Last checked: Jun 5, 2026 at 03:30pm
Source: CRMLS #26669353
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 1 | 1 | — | $2,200 | $17,597 | $24,000 | Unfurnished |
| 2 | 2 | 2 | — | $3,432 | $6,864 | $7,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 10
Financial Snapshot
Gross Rent Multiplier
11.1x
List Price / Annual Gross Rent
Cap Rate
5.92%
NOI / List Price
Net Operating Income: $192,559
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Parking: Underground
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5531023019
Zoning: WDR3C*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1015 N Vista Street, West Hollywood, CA 90046. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,600,000
Total Interest
$3,316,157
Total Payment
$5,916,157
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,969
per month
Property History for 1015 N Vista Street
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 1015 N Vista Street