$1,899,000
-$100,0001406 N Vista Street N, Los Angeles CA 90046
Multi-Family (7 Units)
Property type
122 days
On market
$299
Price per sqft
0 cars
Garage
1956
Year built
6,723 sqft
Lot size
Home highlights
Open Houses
Overview
HUGE PRICE REDUCTION!!!! SERIOUS BUYERS will be taken seriously! Exceptional West Hollywood–adjacent income property with a rare, oversized owner’s unit and flexible upside. This 7-unit building features a huge two-story 3BD/2BA owner’s residence with direct access to a massive backyard, ideal as a private retreat or shared tenant amenity. Up to three units delivered vacant...
Listing provided by: Douglas Christensen DRE #02023675, Real Broker, Nick Peters DRE #00880972, Real Broker
Listing updated: May 21, 2026 at 08:47pm.
Last checked: Jun 5, 2026 at 09:00am
Source: CRMLS #SB26002866
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,951 | $23,412 | $2,600 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,958 | $23,496 | $2,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,942 | $23,304 | $2,600 | Unfurnished |
| 1 | 0 | 1 | — | $1,734 | $20,808 | $2,000 | Unfurnished |
| 1 | 0 | 1 | — | $0 | $0 | $2,000 | Unfurnished |
| 1 | 3 | 2 | — | $0 | $0 | $5,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 0
Ranges: 7
Refrigerator: 7
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $4
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
109.2x
List Price / Annual Gross Rent
Cap Rate
6.23%
NOI / List Price
Gross Scheduled Income: $17,385
Operating Expense: $79,847
Net Operating Income: $118,342
Annual Operating Expenses
Gardener: $960
Insurance: $7,890
Licenses: $360
Pest Control: $2,040
Pool: $2,235
Professional Management: $0
Trash: $5,296
Water / Sewer: $5,100
Other Expense: $26,910
Interior
Flooring: Wood
Cooling: None
Heating: Floor Furnace, Natural Gas, Wall Furnace
Appliances: Electric Range, Gas Range, Refrigerator
Fireplace: Decorative
Laundry: Washer Hookup, Gas Dryer Hookup, Inside
Entry Location: South
Exterior
Architectural Style: Traditional
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Tar Gravel
Foundation: Raised
Window Features: Screens
Common Walls: Two Common Walls Or More
Direction Faces: West
Security Features: Window Bars
Lot Features: Zero To One Unit Acre, Landscaped
Pool: Gunite, In Ground, Private
Spa: None
Fencing: Block
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Assigned, Garage Faces Front, Garage, On Street, Tandem
Garage Spaces: 0
Uncovered Spaces: 6
Carport Spaces: 4
Parking Total: 10
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5550020001
Additional Parcels: No
Tax Lot: 13
Zoning: LAR3
Lot Dimensions Source: Assessor
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1406 N Vista Street N, Los Angeles, CA 90046. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,519,200
Total Interest
$1,937,656
Total Payment
$3,456,856
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,731
per month
Property History for 1406 N Vista Street N
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90046.
Similar Homes
Listings with similar prices to 1406 N Vista Street N