$2,050,000
-$50,0008524 Beverlywood, Los Angeles CA 90034
Multi-Family (Fourplex)
Property type
41 days
On market
$419
Price per sqft
0 cars
Garage
1947
Year built
7,274 sqft
Lot size
Open Houses
Overview
TURNKEY 6-UNIT | UPDATED | ADUs | STRONG INCOME PROPERTY. Welcome to 8524 Beverlywood St, a rare opportunity to acquire a beautifully upgraded 6-unit income property in a highly desirable Los Angeles location. This turnkey asset features five renovated units at market rent, offering immediate and stable cash flow for investors. The property has undergone extensive upgrades,...
Listing provided by: Ixbalanque Garcia DRE #02035537 562-474-1722, Won Suk Kim Real Estate, Inc.
Listing updated: May 19, 2026 at 12:25am.
Last checked: Jun 3, 2026 at 10:01pm
Source: CRMLS #DW26089912
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,000 | $3,000 | $3,200 | Unfurnished |
| 1 | 3 | 2 | — | $2,800 | $2,800 | $3,200 | Unfurnished |
| 1 | 2 | 1 | — | $1,489 | $1,489 | $3,200 | Unfurnished |
| 1 | 3 | 2 | — | $3,200 | $3,200 | $3,200 | Negotiable |
| 1 | 1 | 1 | — | $1,800 | $1,800 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,800 | $1,800 | $2,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
12.5x
List Price / Annual Gross Rent
Cap Rate
6.2%
NOI / List Price
Gross Scheduled Income: $164,268
Operating Expense: $37,087
Net Operating Income: $127,180
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $2,400
Fuel: $0
Insurance: $9,037
Licenses: $600
Maintenance: $0
New Taxes: $26,250
Professional Management: $0
Trash: $0
Water / Sewer: $1,020
Workers Comp: $0
Other Expense: $0
Interior
Cooling: Ductless
Heating: Ductless
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: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5065011010
Additional Parcels: No
Tax Lot: 3
Tax Block: P
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 8524 Beverlywood, Los Angeles, CA 90034. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,640,000
Total Interest
$2,091,730
Total Payment
$3,731,730
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,651
per month
Property History for 8524 Beverlywood
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90034.
Similar Homes
Listings with similar prices to 8524 Beverlywood