$1,750,000
-$150,0001186 N New Hampshire Avenue, Los Angeles CA 90029
Multi-Family (6 Units)
Property type
247 days
On market
$313
Price per sqft
6 cars
Garage
1940
Year built
7,200 sqft
Lot size
Open Houses
Overview
1186 N New Hampshire is a 6-unit apartment building consisting of (1) two-bedroom, one-bath and (5) one-bedroom, one-bath units and 1 non conforming studio. Each unit enjoys a spacious layout with separate dining area, large living area, and enjoys plenty of natural light through the newly upgraded windows across the entire building. Hardwood floors carry throughout. Three of...
Listing provided by: Rickird Rey Ramirez DRE #01964882 818-941-2990, Ally Commercial Real Estate
Listing updated: May 21, 2026 at 06:53pm.
Last checked: Jun 5, 2026 at 09:00am
Source: CRMLS #DW25230204
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $1,567 | $1,567 | $2,850 | Unfurnished |
| 5 | 1 | 1 | 1 | $1,876 | $9,382 | $2,400 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
11.9x
List Price / Annual Gross Rent
Cap Rate
5.41%
NOI / List Price
Gross Scheduled Income: $146,459
Vacancy Allowance Rate: 3%
Operating Expense: $48,513
Net Operating Income: $94,752
Annual Operating Expenses
Electric: $1,038
Fuel: $0
Insurance: $6,980
Professional Management: $5,858
Trash: $0
Water / Sewer: $7,200
Interior
Laundry: Common Area
Entry Location: Inside Gate
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5540019001
Additional Parcels: No
Tax Lot: 137
Zoning: LARD1.5
Community
Senior Community: No
Community Features: Sidewalks, Urban
Nearby Schools
Nearby schools around the 1186 N New Hampshire Avenue, Los Angeles, CA 90029. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,400,000
Total Interest
$1,785,623
Total Payment
$3,185,623
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,822
per month
Property History for 1186 N New Hampshire Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90029.
Similar Homes
Listings with similar prices to 1186 N New Hampshire Avenue