$3,400,000
205 S Reeves Drive, Beverly Hills CA 90212
Multi-Family (4 Units)
Property type
8 days
On market
$641
Price per sqft
N/A
Garage
1935
Year built
6,060 sqft
Lot size
Open Houses
Overview
205 S Reeves Drive is a charming four-unit multifamily asset situated in one of Southern California's most coveted, supply-constrainedrental markets. Originally constructed in 1935, the property benefits from classic Spanish-style architecture and a premier Beverly Hillslocation a few steps from South Beverly Drive's dining, retail, and lifestyle amenities. This exceptional...
Listing provided by: Eliyahu Appel DRE #01918652 818-390-4181, Equity Union
Listing updated: Jun 5, 2026 at 07:24am.
Last checked: Jun 5, 2026 at 08:00am
Source: CRMLS #26840051
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 3 | — | $7,995 | $0 | $7,995 | Unfurnished |
| 1 | 2 | 1 | — | $1,992 | $1,992 | $4,000 | Unfurnished |
| 1 | 1 | 1 | — | $2,900 | $2,900 | $3,700 | Unfurnished |
| 1 | 3 | 2 | — | $4,515 | $4,515 | $7,995 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Financial Snapshot
Gross Rent Multiplier
16.3x
List Price / Annual Gross Rent
Cap Rate
4.08%
NOI / List Price
Vacancy Allowance Rate: 3%
Net Operating Income: $138,816
Interior
Cooling: None
Heating: None
Exterior
Stories Total: 2
Levels: Multi Split
Garage and Parking
Garage: Attached
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 4331003002
Zoning: BHR4YY
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 205 S Reeves Drive, Beverly Hills, CA 90212. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,720,000
Total Interest
$3,469,210
Total Payment
$6,189,210
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$20,884
per month
Property History for 205 S Reeves Drive
Beverly Hills Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90212.
Similar Homes
Listings with similar prices to 205 S Reeves Drive