$1,799,000
-$51,0001034 Beacon, Los Angeles CA 90015
Multi-Family (Fourplex)
Property type
42 days
On market
$454
Price per sqft
0 cars
Garage
1912
Year built
8,003 sqft
Lot size
Home highlights
Open Houses
Overview
VALUE-ADD | PARTIALLY VACANT | FULLY UPDATED UNITS, Welcome to 4 units on Beacon Ave, a well-maintained and fully updated multi-unit property located in the heart of Los Angeles. This is a prime opportunity for both investors and owner-users looking for flexibility and strong income potential. The property features 4 units total, with 3 units delivered vacant and 1 unit...
Listing provided by: Ixbalanque Garcia DRE #02035537 562-474-1722, Won Suk Kim Real Estate, Inc.
Listing updated: May 19, 2026 at 12:26am.
Last checked: Jun 3, 2026 at 10:01pm
Source: CRMLS #DW26088855
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $0 | $0 | $2,800 | Unfurnished |
| 1 | 3 | 2 | — | $0 | $0 | $2,800 | Unfurnished |
| 1 | 3 | 2 | — | $0 | $0 | $3,000 | Unfurnished |
| 1 | 3 | 2 | — | $2,800 | $2,800 | $2,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
5.56%
NOI / List Price
Gross Scheduled Income: $136,800
Operating Expense: $34,010
Net Operating Income: $102,789
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $0
Licenses: $0
Maintenance: $0
New Taxes: $23,125
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Interior
Cooling: Central Air
Heating: Central, Solar
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: None
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5137016014
Additional Parcels: No
Tax Lot: 50
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 1034 Beacon, Los Angeles, CA 90015. 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 1034 Beacon
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90015.
Similar Homes
Listings with similar prices to 1034 Beacon