$2,125,000
2592 N Beachwood Drive, Los Angeles CA 90068
Multi-Family (4 Units)
Property type
45 days
On market
$872
Price per sqft
N/A
Garage
1922
Year built
34,625 sqft
Lot size
Home highlights
Open Houses
Overview
An extraordinary opportunity presents itself with this 4 unit north Beachwood complex, on a combined almost 35,000 square foot lot, over 4 APNs. Consisting of 2 duplexes, the compound includes an original house split into a main 2 bedroom, 1 bath unit and an additional guest unit with a separate kitchen, bathroom and laundry, set in walled and gated lush, deep gardens away...
Listing provided by: Peter Lavin DRE #01328260 323-469-5114, Links Real Estate
Listing updated: Apr 28, 2026 at 07:17am.
Last checked: Jun 4, 2026 at 05:31pm
Source: CRMLS #26758505
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $4,202 | $4,202 | $4,500 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $3,000 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,850 | Unfurnished |
| 1 | 0 | 1 | — | $0 | $0 | $2,250 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Dishwasher: 4
Refrigerator: 4
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
4.75%
NOI / List Price
Net Operating Income: $101,024
Annual Operating Expenses
Electric: $8,400
Gardener: $3,000
Insurance: $4,800
Maintenance: $4,000
New Taxes: $22,800
Water / Sewer: $3,600
Interior
Flooring: Tile, Wood
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Refrigerator, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 1
Levels: One
View: Canyon
Garage and Parking
Garage: Detached
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5580003030
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2592 N Beachwood Drive, Los Angeles, CA 90068. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,700,000
Total Interest
$2,168,256
Total Payment
$3,868,256
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,109
per month
Property History for 2592 N Beachwood Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90068.
Similar Homes
Listings with similar prices to 2592 N Beachwood Drive