$2,499,000
1430 Bonnie Brae Street, Hermosa Beach CA 90254
Multi-Family (Duplex)
Property type
24 days
On market
$1,720
Price per sqft
2 cars
Garage
1947
Year built
3,799 sqft
Lot size
Home highlights
Open Houses
Overview
This truly rare duplex offers the perfect opportunity for both owner-occupiers and investors, set in a peaceful enclave of the Hermosa Hills where single-family homes dominate. The expansive street-to-street lot provides privacy, curb appeal, and flexibility, with a finished 2-car garage and six total off-street parking spots. The front residence at 1430 Bonnie Brae is a...
Listing provided by: Andrew Weir DRE #01988668, Bayside
Listing updated: May 26, 2026 at 05:58pm.
Last checked: Jun 2, 2026 at 07:30am
Source: CRMLS #SB26103839
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | 1 | — | — | — | Unfurnished |
| 1 | 1 | 1 | 1 | — | — | — | — |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 2
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
23.7x
List Price / Annual Gross Rent
Cap Rate
3.83%
NOI / List Price
Gross Scheduled Income: $105,600
Operating Expense: $10,000
Net Operating Income: $95,600
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $4,000
Maintenance: $5,000
Trash: $500
Water / Sewer: $500
Interior
Interior Features: Main Floor Bedroom, Main Level Primary, Primary Suite
Room Type: Bedroom, Kitchen, Laundry, Living Room, Primary Bedroom
Flooring: Laminate
Cooling: Central Air, Wall Window Units
Heating: Central
Fireplace: Living Room
Laundry: Laundry Closet
Entry Location: Street
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Foundation: Raised
Property Condition: Updated Remodeled
Exterior: Rain Gutters
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre, Back Yard, Front Yard, Sprinkler System
Pool: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Parking: Door Single, Driveway, Garage, Garage Faces Rear
Garage Spaces: 2
Uncovered Spaces: 4
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4185009012
Additional Parcels: No
Tax Lot: 43
Zoning: HBR1YY
Lot Size Dimensions: 40 x 95
Lot Dimensions Source: Assessor
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking, Dog Park, Fishing, Hiking, Park, Suburban
Nearby Schools
Nearby schools around the 1430 Bonnie Brae Street, Hermosa Beach, CA 90254. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,999,200
Total Interest
$2,549,869
Total Payment
$4,549,069
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$15,389
per month
Property History for 1430 Bonnie Brae 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 1430 Bonnie Brae Street