$1,795,000
1122 S Hayworth Avenue, Los Angeles CA 90035
Multi-Family (2 Units)
Property type
1 day
On market
$606
Price per sqft
2 cars
Garage
1931
Year built
5,979 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to 1122 South Hayworth Avenue, a classic duplex in coveted Carthay Square HPOZ. This 1931 architectural gem beautifully blends Spanish charm with the bold glamour of Art Deco design. Original period details abound - dramatic stepped plaster ceilings, vintage tiled bathrooms, hardwood floors, graceful archways, built-ins, original hardware, period light fixtures and...
Listing provided by: Rande L. Bronster DRE #01875990 310-721-2276, Coldwell Banker Realty
Listing updated: Jun 15, 2026 at 09:28pm.
Last checked: Jun 15, 2026 at 10:00pm
Source: CRMLS #26847309
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $3,708 | $3,708 | $4,200 | Unfurnished |
| 1 | 2 | 1 | 1 | $3,960 | $3,960 | $4,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Gas Meters: 2
Dishwasher: 2
Disposal: 2
Rent Control: Yes
Units Leased: 2
Financial Snapshot
Gross Rent Multiplier
19.5x
List Price / Annual Gross Rent
Cap Rate
3.34%
NOI / List Price
Net Operating Income: $60,016
Annual Operating Expenses
Gardener: $3,600
Insurance: $4,300
Maintenance: $3,000
New Taxes: $19,000
Water / Sewer: $1,200
Interior
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Disposal, Microwave, Dryer
Fireplace: Bath, Dining Room, Kitchen, Living Room
Laundry: Laundry Room, Dryer Included
Exterior
Stories Total: 2
Levels: Multi Split
Pool: None
Spa: None
Garage and Parking
Parking: Driveway
Garage Spaces: 2
Garage: Detached
Uncovered Spaces: 2
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5086002027
Zoning: LAR2
Community
HOA: No
Senior Community: No