$8,250,000
1718 N Vista Street, Los Angeles CA 90046
Multi-Family (5 Units)
Property type
57 days
On market
$756
Price per sqft
8 cars
Garage
1938
Year built
27,418 sqft
Lot size
Home highlights
Open Houses
Overview
Perfect owner-user or family/creative compound. Vista Gardens is a private, gated community consisting of five exceptional for-lease single family homes as an income producing property at the base of the Hollywood Hills. Comprised of three bedroom and four bedroom two-story homes that average over 2,000 square feet, each home has beautiful appointments, including hardwood...
Listing provided by: Kadie Presley DRE #01476551 310-550-2575, CB Richard Ellis, Inc.
Listing updated: May 14, 2026 at 01:22am.
Last checked: Jun 5, 2026 at 01:00pm
Source: CRMLS #26694653
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 3 | 2 | — | $5 | $3,894 | $8,235 | Furnished |
| 2 | 4 | 3 | — | $5 | $9,941 | $9,941 | Furnished |
| 1 | 4 | 4 | — | $5 | $11,000 | $11,000 | Furnished |
# of Buildings: 5
# of Units Total: 5
Refrigerator: 5
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
14.5x
List Price / Annual Gross Rent
Cap Rate
4.72%
NOI / List Price
Net Operating Income: $393,889
Interior
Interior Features: Ceiling Fans, Crown Molding, Sunken Living Room
Cooling: Central Air
Heating: Central
Appliances: Refrigerator, Dryer, Washer
Fireplace: Bath, Den, Dining Room, Family Room, Kitchen, Library, Living Room, Outside
Laundry: Laundry Room, Dryer Included, Washer Included
Entry Location: Foyer
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Property Condition: Updated Remodeled
Common Walls: No Common Walls
Security Features: Gated Community, Key Card Entry
Lot Features: Back Yard, Front Yard, Lawn, Landscaped, Value In Land
Pool: Private
View: Courtyard
Patio and Porch Features: Deck
Garage and Parking
Parking: Door Multi, Door Single, Garage, Private, One Space
Garage Spaces: 8
Garage: Attached
Uncovered Spaces: 5
Parking Total: 13
Lot Information
Land Lease: No
Parcel #: 5550001005
Zoning: LARE9
Lot Size Dimensions: 105x264
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 1718 N Vista Street, Los Angeles, CA 90046. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$6,600,000
Total Interest
$8,417,936
Total Payment
$15,017,936
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$50,460
per month
Property History for 1718 N Vista Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90046.
Similar Homes
Listings with similar prices to 1718 N Vista Street