$2,100,000
1266 N Flores Street, West Hollywood CA 90069
Multi-Family
Property type
74 days
On market
$435
Price per sqft
2 cars
Garage
1923
Year built
7,602 sqft
Lot size
Home highlights
Open Houses
Overview
Charming Mediterranean Revival five unit investment/ owner-user nestled in the heart of West Hollywood. The original front building built in 1923, features two single story flats facing the idyllic tree lined street. The three units to the rear with garden courtyard were built in 1954 with a mid-century vernacular and are accessed via the porte cochere drive lined with citrus...
Listing provided by: George Penner DRE #01394929 626-807-8558, COMPASS, Nadia Conrow DRE #02092637 626-708-8815, COMPASS
Listing updated: Mar 24, 2026 at 01:59am.
Last checked: Jun 5, 2026 at 01:30am
Source: CRMLS #P1-26376
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| — | 2 | 2 | — | $2,705 | $2,705 | $5,200 | Unfurnished |
| — | 2 | 1 | — | $0 | $0 | $5,000 | — |
| — | 1 | 1 | — | $1,705 | $1,705 | $2,400 | — |
| — | 1 | 1 | — | $0 | $0 | $2,300 | Unfurnished |
| — | 1 | 1 | — | $1,236 | $1,236 | $2,200 | — |
# of Buildings: 2
Separate Electric Meters: 0
Separate Gas Meters: 0
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
10.2x
List Price / Annual Gross Rent
Cap Rate
7.88%
NOI / List Price
Gross Scheduled Income: $205,200
Operating Expense: $39,810
Net Operating Income: $165,390
Annual Operating Expenses
Fuel: $0
Insurance: $13,969
Trash: $500
Interior
Interior Features: Balcony
Cooling: Central Air
Heating: Central
Appliances: Gas Range
Laundry: Common Area
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Construction Materials: Other, Plaster
Common Walls: No Common Walls
Lot Features: Garden
Pool: None
Spa: None
Fencing: Chain Link
Sewer: Public Sewer
View: None
Garage and Parking
Parking: Assigned, Driveway, Permit Required
Garage Spaces: 2
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 5554022003
Tax Lot: 003
Tax Tract #: 1444
Subdivision: Not Applicable
Tax Tract: 1444
Community
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1266 N Flores Street, West Hollywood, CA 90069. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,680,000
Total Interest
$2,142,747
Total Payment
$3,822,747
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,956
per month
Property History for 1266 N Flores Street
West Hollywood Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90069.
Similar Homes
Listings with similar prices to 1266 N Flores Street