$1,100,000
1130 N Beachwood Drive, Los Angeles CA 90038
Multi-Family (2 Units)
Property type
21 days
On market
$707
Price per sqft
N/A
Garage
1916
Year built
6,755 sqft
Lot size
Open Houses
Overview
Located in the heart of Hollywood, this vintage duplex at 1130 N Beachwood Dr presents a compelling value-add opportunity in one of Los Angeles' most dynamic rental markets. The property features a desirable unit mixone 1-bedroom/1-bath and one 2-bedroom/1-bathtotaling approximately 1,556 square feet. The building will be delivered with one unit vacant (and the possibility of...
Listing provided by: Saadia 'Sam' Liberow DRE #01933858 818-212-2795, Marcus & Millichap
Listing updated: May 23, 2026 at 04:18pm.
Last checked: Jun 3, 2026 at 09:00am
Source: CRMLS #26833741
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,200 | $2,200 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $2,650 | $2,650 | $2,650 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Financial Snapshot
Gross Rent Multiplier
18.9x
List Price / Annual Gross Rent
Cap Rate
3.19%
NOI / List Price
Net Operating Income: $35,125
Interior
Heating: None
Exterior
Stories Total: 0
Levels: One
Garage and Parking
Garage: Detached
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5534014017
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1130 N Beachwood Drive, Los Angeles, CA 90038. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$880,000
Total Interest
$1,122,391
Total Payment
$2,002,391
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,858
per month
Property History for 1130 N Beachwood Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90038.
Similar Homes
Listings with similar prices to 1130 N Beachwood Drive