$4,395,000
1431 S Sherbourne Drive, Los Angeles CA 90035
Multi-Family (5 Units)
Property type
25 days
On market
$565
Price per sqft
N/A
Garage
2017
Year built
6,452 sqft
Lot size
Home highlights
Open Houses
Overview
Luxury Living - Beverlywood and Beverly Hills Adjacent - newer 5 unit ground up construction available for sale for the first time! Meticulously maintained and built, this apartment complex consists of two 2-bed 2-bath units, two 3-bed 3-bath units and one 3 bed 4 bath penthouse. Each unit has beautiful patios and amenities such as laundry, dishwasher and gated, covered...
Listing provided by: Jeffrey Benaron DRE #01850261 310-804-0488, Carolwood Estates, Jonathan Nash DRE #01943888 424-230-6088, Carolwood Estates
Listing updated: May 19, 2026 at 07:24am.
Last checked: Jun 3, 2026 at 09:31pm
Source: CRMLS #26832317
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $3,995 | $3,995 | $4,250 | Unfurnished |
| 1 | 3 | 3 | — | $3,900 | $3,900 | $4,750 | Unfurnished |
| 1 | 2 | 3 | — | $3,900 | $3,900 | $4,375 | Unfurnished |
| 1 | 3 | 3 | — | $0 | $0 | $4,995 | Unfurnished |
| 1 | 3 | 4 | — | $7,295 | $7,295 | $7,995 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Dishwasher: 5
Disposal: 5
Refrigerator: 5
Financial Snapshot
Gross Rent Multiplier
15.2x
List Price / Annual Gross Rent
Cap Rate
5.6%
NOI / List Price
Net Operating Income: $245,120
Interior
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Disposal, Refrigerator, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 4
Levels: Three Or More, Multi Split
Garage and Parking
Parking: Assigned, Controlled Entrance, Covered, Community Structure
Parking Total: 9
Lot Information
Land Lease: No
Parcel #: 4303018039
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1431 S Sherbourne Drive, Los Angeles, CA 90035. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,516,000
Total Interest
$4,484,464
Total Payment
$8,000,464
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$26,952
per month
Property History for 1431 S Sherbourne Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90035.
Similar Homes
Listings with similar prices to 1431 S Sherbourne Drive