$1,500,000
1049 3rd Street, Hermosa Beach CA 90254
Multi-Family (Duplex)
Property type
7 days
On market
$1,342
Price per sqft
2 cars
Garage
1954
Year built
2,270 sqft
Lot size
Home highlights
Open Houses
Overview
Located in the highly sought-after coastal community of Hermosa Beach, this charming duplex at 1049 & 1051 3rd Street offers an exceptional opportunity to enjoy the best of South Bay living. Featuring two 1-bedroom, 1-bathroom units, each residence includes an assigned parking space in the shared two-car garage, along with use of the washer and dryer located in the garage area...
Listing provided by: Cheryl Watson DRE #00607927 310-488-6114, Estate Properties
Listing updated: May 31, 2026 at 06:16pm.
Last checked: Jun 2, 2026 at 09:01pm
Source: CRMLS #PV26110983
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,925 | $1,925 | $2,100 | Unfurnished |
| 1 | 1 | 1 | 1 | $0 | $0 | $2,100 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Carpet: 2
Disposal: 2
Ranges: 2
Refrigerator: 2
Rent Control: No
Units Leased: 1
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
37.0x
List Price / Annual Gross Rent
Cap Rate
2.35%
NOI / List Price
Gross Scheduled Income: $40,577
Operating Expense: $0
Net Operating Income: $35,251
Annual Operating Expenses
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Interior Features: Tile Counters
Room Type: Kitchen, Living Room
Flooring: Carpet, Laminate
Cooling: None
Heating: Wall Furnace
Appliances: Free Standing Range, Disposal, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: In Garage, Dryer Included, Washer Included
Entry Location: Ground, Stairs
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Security Features: Smoke Detectors
Lot Features: Back Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Parking: Door Multi, Driveway, Garage
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4186021016
Additional Parcels: No
Tax Lot: 65
Zoning: HBR1YY
Tax Block: 86
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 1049 3rd Street, Hermosa Beach, CA 90254. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,200,000
Total Interest
$1,530,534
Total Payment
$2,730,534
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,297
per month
Property History for 1049 3rd Street
Hermosa Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90254.
Similar Homes
Listings with similar prices to 1049 3rd Street