$9,900,000
218 S Tower Drive, Beverly Hills CA 90211
Multi-Family (32 Units)
Property type
65 days
On market
$367
Price per sqft
N/A
Garage
1929
Year built
12,428 sqft
Lot size
Open Houses
Overview
First time on the market in 26 years. Well maintained property with significant (25%) upside in rents. Priced at 12.3 x gross and 5% cap at closing; 9.8 x gross and 7% cap with rents at market. $309,375/unit and $367/bldg. S.F.
Listing provided by: Hamid Soroudi DRE #00708618 310-432-6547, Keller Williams Beverly Hills
Listing updated: Jun 3, 2026 at 07:19am.
Last checked: Jun 3, 2026 at 08:00am
Source: CRMLS #26672315
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 24 | 1 | 1 | — | $2,137 | $2,137 | $2,800 | Unfurnished |
| 8 | 0 | 1 | — | $1,694 | $1,694 | $2,100 | Unfurnished |
# of Buildings: 1
# of Units Total: 32
Financial Snapshot
Gross Rent Multiplier
12.3x
List Price / Annual Gross Rent
Cap Rate
5%
NOI / List Price
Net Operating Income: $491,663
Exterior
Stories Total: 4
Levels: Three Or More
Garage and Parking
Parking: Assigned
Parking Total: 12
Lot Information
Land Lease: No
Parcel #: 4333030002
Zoning: BHR475
Lot Size Dimensions: 50x245
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 218 S Tower Drive, Beverly Hills, CA 90211. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$7,920,000
Total Interest
$10,101,523
Total Payment
$18,021,523
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$60,522
per month
Property History for 218 S Tower Drive
Beverly Hills Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90211.
Similar Homes
Listings with similar prices to 218 S Tower Drive