$3,100,000
103 N Hayworth, Los Angeles CA 90048
Multi-Family (7 Units)
Property type
21 days
On market
$516
Price per sqft
10 cars
Garage
1958
Year built
6,609 sqft
Lot size
Open Houses
Overview
Located in the highly desirable neighborhood of Los Angeles, the Beverly Grove area , 103 N Hayworth has undergone an extensive redevelopment, featuring significant repairs and upgrades to both the building exterior and common areas. The property is now fully remodeled, offering improved functionality, modernized systems, and enhanced curb appeal. Five of the seven units...
Listing provided by: Valery Shneyder DRE #01017043, Valery Shneyder
Listing updated: May 19, 2026 at 04:57am.
Last checked: Jun 3, 2026 at 10:01pm
Source: CRMLS #SR26101570
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,500 | $2,500 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,687 | $2,687 | $2,700 | Unfurnished |
| 1 | 2 | 2 | — | $3,250 | $3,250 | $3,500 | Unfurnished |
| 1 | 1 | 1 | — | $747 | $747 | $2,500 | Unfurnished |
| 1 | 1 | 1 | — | $2,295 | $2,295 | $2,700 | Unfurnished |
| 1 | 2 | 1 | — | $2,808 | $2,808 | $3,200 | Unfurnished |
| 1 | 2 | 2 | — | $1,351 | $1,351 | $3,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 0
Rent Control: Yes
Units Leased: 7
Total Actual Rent: $15,638
Tenant Pays: Electricity
Financial Snapshot
Gross Rent Multiplier
15.8x
List Price / Annual Gross Rent
Cap Rate
5%
NOI / List Price
Gross Scheduled Income: $195,800
Vacancy Allowance Rate: 0%
Operating Expense: $31,062
Net Operating Income: $164,738
Annual Operating Expenses
Electric: $1,850
Fuel: $0
Insurance: $6,700
Licenses: $747
Pest Control: $600
Professional Management: $0
Trash: $4,800
Water / Sewer: $4,920
Other Expense: $10,855
Interior
Appliances: Dryer
Laundry: Common Area, Dryer Included
Entry Location: Ground Level
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Road Frontage Type: City Street
Garage and Parking
Parking: Assigned
Garage Spaces: 10
Parking Total: 10
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5511002014
Additional Parcels: No
Tax Lot: 67
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 103 N Hayworth, Los Angeles, CA 90048. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,480,000
Total Interest
$3,163,103
Total Payment
$5,643,103
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,054
per month
Property History for 103 N Hayworth
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90048.
Similar Homes
Listings with similar prices to 103 N Hayworth