$1,799,000
1232 1st Street, Hermosa Beach CA 90254
Multi-Family (2 Units)
Property type
14 days
On market
$882
Price per sqft
2 cars
Garage
1919
Year built
4,232 sqft
Lot size
Home highlights
Open Houses
Overview
Located in the highly desirable beach community of Hermosa Beach, this duplex property presents an exceptional opportunity for an owner user, investor, or developer. The property features a 3 bedroom, 2 bathroom unit on the lower level and a 1 bedroom, 1 bathroom unit above, offering approximately 2,039 sq ft of living space on a 4,232 sq ft lot. Whether you are looking to...
Listing provided by: Mark Cianciulli DRE #01990266 323-208-9512, The CREM Group
Listing updated: May 30, 2026 at 07:18am.
Last checked: Jun 2, 2026 at 04:00pm
Source: CRMLS #26835137
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,880 | $1,890 | $2,900 | Unfurnished |
| 1 | 3 | 2 | 1 | $3,305 | $3,305 | $6,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Carpet: 2
Dishwasher: 2
Ranges: 2
Refrigerator: 2
Financial Snapshot
Gross Rent Multiplier
28.9x
List Price / Annual Gross Rent
Net Operating Income: $0
Interior
Interior Features: Ceiling Fans
Flooring: Carpet, Tile
Heating: Central
Appliances: Dishwasher, Gas Oven, Refrigerator, Range Hood, Dryer, Washer
Fireplace: Living Room
Laundry: Laundry Room, Dryer Included, Washer Included
Exterior
Architectural Style: Craftsman
Property Attached: No
Stories Total: 0
Levels: Two
Roof: Composition, Shingle
Window Features: Blinds
Common Walls: No Common Walls
Pool: None
Spa: None
Sewer: Other
View: None
Patio and Porch Features: Open, Patio
Garage and Parking
Parking: Door Multi, Driveway, Garage
Garage Spaces: 2
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 4186029021
Zoning: HBR1YY
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1232 1st Street, Hermosa Beach, CA 90254. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,439,200
Total Interest
$1,835,620
Total Payment
$3,274,820
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,121
per month
Property History for 1232 1st Street
Hermosa Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90254.
Similar Homes
Listings with similar prices to 1232 1st Street