$2,650,000
1026 N Hudson, Los Angeles CA 90038
Multi-Family (8 Units)
Property type
149 days
On market
$402
Price per sqft
8 cars
Garage
1958
Year built
6,814 sqft
Lot size
Home highlights
Open Houses
Overview
Equity Union is pleased to present 1026 N. Hudson Avenue, an exceptional value-add multifamily investment opportunity. This eight-unit multifamily property is strategically located in the heart of Hollywood between stylish Hollywood and prosperous Hancock Park - just minutes from Wilshire Country Club. With a desirable location and proximity to major entertainment hubs, this...
Listing provided by: Michelle Shamamian DRE #01921309, Equity Union
Listing updated: Jan 8, 2026 at 05:16am.
Last checked: Jun 5, 2026 at 04:30am
Source: CRMLS #SR26004415
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,797 | $33,654 | $2,700 | Unfurnished |
| 1 | 1 | 1 | 1 | $695 | $8,340 | $2,280 | Unfurnished |
| 1 | 2 | 1 | 1 | $850 | $10,200 | $2,700 | Unfurnished |
| 1 | 2 | 1 | 1 | $1,394 | $16,728 | $2,700 | Unfurnished |
| 1 | 1 | 1 | 1 | $2,126 | $25,512 | $2,280 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,833 | $21,996 | $2,280 | Unfurnished |
| 1 | 1 | 1 | 1 | $2,289 | $274,868 | $2,280 | Unfurnished |
| 1 | 1 | 1 | 1 | $2,162 | $25,944 | $2,280 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 0
Rent Control: Yes
Units Leased: 8
Total Actual Rent: $169,752
Financial Snapshot
Gross Rent Multiplier
15.5x
List Price / Annual Gross Rent
Cap Rate
4.31%
NOI / List Price
Gross Scheduled Income: $170,952
Operating Expense: $56,672
Net Operating Income: $114,280
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Cooling: Central Air
Fireplace: None
Laundry: Common Area
Entry Location: Street
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Rectangular Lot
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Garage and Parking
Parking: Private
Garage Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5533013021
Additional Parcels: No
Tax Lot: 20
Tax Block: A
Community
Senior Community: No
Community Features: Street Lights, Urban
Nearby Schools
Nearby schools around the 1026 N Hudson, Los Angeles, CA 90038. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,120,000
Total Interest
$2,703,943
Total Payment
$4,823,943
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$16,310
per month
Property History for 1026 N Hudson
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90038.
Similar Homes
Listings with similar prices to 1026 N Hudson