$1,849,000
1232 Smithwood Drive, Los Angeles CA 90035
Multi-Family (2 Units)
Property type
1 day
On market
$564
Price per sqft
N/A
Garage
1933
Year built
6,603 sqft
Lot size
Home highlights
Open Houses
Overview
1232 Smithwood Drive is a rare duplex opportunity offered at $1,849,000 in the heart of Beverlywood, steps from Beverly Hills. Located on a quiet, tree-lined street, the property features two spacious 2-bedroom, 1-bath units with functional layouts including separate living rooms, dining rooms, and in-unit washer and dryer setups. Interiors are largely in original condition,...
Listing provided by: David Saghian DRE #01992252 818-231-5540, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 7, 2026 at 09:32pm.
Last checked: Jun 7, 2026 at 10:00pm
Source: CRMLS #26844203
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $3,538 | $3,538 | $4,500 | Unfurnished |
| 1 | 2 | 1 | — | $3,768 | $3,768 | $4,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Refrigerator: 2
Financial Snapshot
Gross Rent Multiplier
21.1x
List Price / Annual Gross Rent
Cap Rate
2.37%
NOI / List Price
Net Operating Income: $43,887
Interior
Cooling: Central Air
Heating: Central
Appliances: Refrigerator
Exterior
Stories Total: 2
Levels: Multi Split
Garage and Parking
Garage: Detached
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 4330026019
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1232 Smithwood Drive, Los Angeles, CA 90035. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,479,200
Total Interest
$1,886,638
Total Payment
$3,365,838
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,426
per month
Property History for 1232 Smithwood 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 1232 Smithwood Drive