$1,599,000
+$20,0003201 Hamilton Way, Los Angeles CA 90026
Multi-Family (Fourplex)
Property type
366 days
On market
$751
Price per sqft
0 cars
Garage
1924
Year built
5,196 sqft
Lot size
Open Houses
Overview
Charming 1920's 4 unit property situated at the most desirable & dynamic area of Silver Lake with 180 degree panoramic view of LA, Hollywood Sign & Observatory. The property has an "owner's unit" which is a large 1bed/1bath with a inviting private backyard. The other 3 units are another 1 bedroom & two studios. All 4 units are currently rented for cashflow and are unique in...
Listing provided by: Travis Ely DRE #01895065 626-538-7455, TRAVIS ELY
Listing updated: Apr 30, 2026 at 09:44pm.
Last checked: Jun 4, 2026 at 04:00pm
Source: CRMLS #WS25125243
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $3,442 | $3,442 | $3,750 | Unfurnished |
| 1 | 1 | 1 | — | $2,091 | $2,091 | $3,000 | Unfurnished |
| 1 | 0 | 1 | — | $1,674 | $1,674 | $2,400 | Unfurnished |
| 1 | 0 | 1 | — | $1,485 | $1,485 | $2,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $8,692
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
15.3x
List Price / Annual Gross Rent
Cap Rate
5%
NOI / List Price
Gross Scheduled Income: $104,304
Operating Expense: $24,791
Net Operating Income: $79,512
Annual Operating Expenses
Electric: $0
Gardener: $1,200
Fuel: $0
Insurance: $1,455
Maintenance: $1,000
New Taxes: $19,737
Trash: $0
Water / Sewer: $2,399
Interior
Laundry: Common Area
Entry Location: Front
Exterior
Architectural Style: Spanish
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Back Yard, Garden, Landscaped, Sloped Up, Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 0
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5425006009
Additional Parcels: No
Tax Lot: 112
Zoning: LAR2
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 3201 Hamilton Way, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,279,200
Total Interest
$1,631,549
Total Payment
$2,910,749
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,901
per month
Property History for 3201 Hamilton Way
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 3201 Hamilton Way