← Back to listings
Quadruplex at 132 N La Peer Drive
$3,500,000
132 N La Peer Drive
Beverly Hills, Los Angeles, 90211
Quadruplex · 4 units
Active · 2 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

132 N La Peer Dr, Beverly Hills CA | Multifamily for Sale