$3,075,000
+$25,000455 S Oakhurst Drive, Beverly Hills CA 90212
Multi-Family (6 Units)
Property type
138 days
On market
$457
Price per sqft
N/A
Garage
N/A
Year built
6,077 sqft
Lot size
Home highlights
Open Houses
Overview
Prime Beverly Hills multifamily investment opportunity located south of Olympic Boulevard. This well-maintained 6-unit apartment building totaling approximately 6,724 square feet offers an attractive unit mix and compelling upside potential in one of the most desirable rental markets in Southern California.The property consists of four (4) spacious 2-bedroom / 2-bath units and...
Listing provided by: Jacob Shadrooz DRE #00978679 310-777-0436, SG California, Inc.
Listing updated: Jun 10, 2026 at 04:23am.
Last checked: Jun 14, 2026 at 10:01pm
Source: CRMLS #26643853
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $3,050 | $3,044 | $3,100 | Unfurnished |
| 2 | 1 | 1 | — | $1,680 | $1,493 | $2,500 | Unfurnished |
| 3 | 2 | 2 | — | $3,250 | $3,250 | $3,250 | Unfurnished |
| 4 | 2 | 2 | — | $3,000 | $2,663 | $3,100 | Unfurnished |
| 5 | 1 | 1 | — | $1,550 | $1,478 | $2,500 | Unfurnished |
| 6 | 2 | 2 | — | $4,100 | $4,100 | $4,100 | Unfurnished |
# of Buildings: 6
# of Units Total: 6
Dishwasher: 6
Disposal: 6
Refrigerator: 6
Financial Snapshot
Gross Rent Multiplier
1.6x
List Price / Annual Gross Rent
Cap Rate
4.4%
NOI / List Price
Net Operating Income: $136,189
Interior
Heating: Gravity, Wall Furnace
Appliances: Dishwasher, Disposal, Refrigerator
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Parking: Carport
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 4332003012
Zoning: BHR4YY
Lot Size Dimensions: 50x121
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 455 S Oakhurst Drive, Beverly Hills, CA 90212. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,460,000
Total Interest
$3,137,594
Total Payment
$5,597,594
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,902
per month
Property History for 455 S Oakhurst Drive
Beverly Hills Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90212.
Similar Homes
Listings with similar prices to 455 S Oakhurst Drive