$3,700,000
1310 Loma Drive, Hermosa Beach CA 90254
Multi-Family (Triplex)
Property type
3 days
On market
$1,380
Price per sqft
3 cars
Garage
1962
Year built
4,242 sqft
Lot size
Home highlights
Open Houses
Overview
This is your opportunity to purchase a generational asset with stable income, recent comprehensive renovations, and an irreplaceable location less than a block from Hermosa's vibrant Pier Avenue and a few blocks from the ocean. All three units feature new kitchens, bathrooms, flooring, windows, appliances and fixtures, creating a true turnkey investment. Currently 100%...
Listing provided by: Darin Derenzis DRE #01760239 310-418-6210, Vista Sotheby’s International Realty, Meredith Johnson DRE #01907722 310-541-8271, Vista Sotheby’s International Realty
Listing updated: Jun 3, 2026 at 11:38pm.
Last checked: Jun 4, 2026 at 12:00am
Source: CRMLS #SB26116370
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 2 | 1 | 1 | $5,250 | $5,250 | $5,250 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Dishwasher: 3
Disposal: 3
Ranges: 3
Refrigerator: 3
Rent Control: No
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
19.6x
List Price / Annual Gross Rent
Cap Rate
3.8%
NOI / List Price
Gross Scheduled Income: $189,000
Operating Expense: $48,108
Net Operating Income: $140,892
Annual Operating Expenses
Electric: $228
Fuel: $540
Insurance: $4,860
New Taxes: $40,700
Trash: $1,000
Water / Sewer: $780
Interior
Interior Features: Open Floor Plan, Recessed Lighting
Flooring: Vinyl
Cooling: None
Heating: Wall Furnace
Appliances: Dishwasher, Disposal, Gas Range, Microwave, Refrigerator
Fireplace: None
Laundry: Inside, Laundry Closet
Accessibility: Parking
Entry Location: Ground Level
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Construction Materials: Frame, Stucco, Wood Siding
Property Condition: Updated Remodeled
Common Walls: No Common Walls
Direction Faces: West
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Back Yard, Lawn, Landscaped
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Phone Available, Sewer Connected, Water Connected
Road Frontage Type: City Street
Road Surface Type: Paved
Waterfront Features: Ocean Side Of Highway
Garage and Parking
Garage Spaces: 3
Uncovered Spaces: 3
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4187019036
Additional Parcels: No
Tax Lot: 5
Tax Block: 1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Dog Park, Park, Street Lights, Suburban
Nearby Schools
Nearby schools around the 1310 Loma Drive, Hermosa Beach, CA 90254. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,960,000
Total Interest
$3,775,317
Total Payment
$6,735,317
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$22,713
per month
Property History for 1310 Loma Drive
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 1310 Loma Drive