
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $13,040/mo
- Units
- 4
- Price per unit
- $875,000
- Est. annual NOI
- $78,240
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $148,656
- Operating expenses
- $74,328
- Net operating income
- $74,328
- Annual debt service
- $209,570
- Annual cash flow
- -$135,242
- Cash on cash return
- -15.5%
- Down payment
- $875,000
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,576 sqft
- Lot size
- 5,765 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 246902237
About this property
Beverly Hills Four-Unit Income Property with Architectural Character! Located in a highly desirable Beverly Hills setting, this distinctive residential income property offers four 1-bedroom, 1-bathroom units, each approximately 894 square feet. The property showcases charming architectural details, a beautifully landscaped front yard, mature greenery, and inviting curb appeal. Each unit offers a comfortable layout with generous living space, making this an attractive investment opportunity in a sought-after West Los Angeles location. The property also includes four uncovered parking spaces for added convenience. Ideally situated near Beverly Hills shopping, dining, entertainment, and everyday amenities, with convenient access to major streets and surrounding neighborhoods. A rare opportunity to own a four-unit property with character and strong location appeal in Beverly Hills.
Location
132 N La Peer Drive
Beverly Hills, Los Angeles, CA, 90211