Log In/Sign Up
Your email has been sent.
1601-16031/2 S Hayworth Ave 5 Unit Apartment Building $2,631,309 CAD ($526,262 CAD/Unit) 5.66% Cap Rate Los Angeles, CA 90035



INVESTMENT HIGHLIGHTS
- Four one-bedroom units in the front building plus one three-bedroom unit above garages in the rear building.
- GRM: 14.85 – Competitive gross rent multiplier for the Westside/Mid-City corridor.
- Five One-Car Garages – Provide on-site parking and future ADU conversion potential, subject to city approval.
- Cap Rate: 5.66% – Attractive in-place return with strong upside through renovation and rent adjustments.
- Vacant Three-Bedroom Unit (Major Fixer) – A large, top-floor unit requiring full renovation.
- Prime Picfair Village Location – Situated just south of Pico Boulevard and east of La Cienega Boulevard
EXECUTIVE SUMMARY
Maher Commercial Realty presents a compelling value-add and owner-user opportunity at 1601 S Hayworth Ave, located in the highly sought-after Picfair Village neighborhood of Los Angeles. This five-unit multifamily property, situated on a 6,621 SF R2-1-O zoned lot, offers investors and owner-users alike a rare chance to acquire a centrally located asset with both immediate and long-term upside in one of the city’s most stable rental corridors.
The property consists of four one-bedroom units located in the front two-story building, and a detached rear structure featuring a large three-bedroom unit on the second floor situated above five one-car garages on the ground level. The three-bedroom unit will be delivered vacant at closing and represents a major fixer-upper, creating an ideal opportunity for an owner-occupant to renovate and occupy the space or for an investor to substantially increase rental income through repositioning.
The garage configuration provides valuable on-site parking and additional ADU conversion potential, subject to city approval. Combined with below-market rents across the four existing one-bedroom units, this property offers multiple avenues for increasing income and value through renovation, rent adjustments, and ADU expansion.
This is a strategic value-add play and a rare hybrid opportunity—perfect for an owner-user seeking to live on-site while benefiting from steady income, or for an investor aiming to unlock significant upside in a high-demand Los Angeles neighborhood. The property offers the ideal combination of cash flow, appreciation potential, and prime location within a quiet, walkable community surrounded by beautifully maintained single-family homes and boutique multifamily buildings.
Located just south of Pico Boulevard and east of La Cienega Boulevard, 1601 S Hayworth Ave offers quick access to major employment hubs such as Beverly Hills, Century City, Culver City, and Mid-Wilshire, and is minutes from The Grove, Beverly Center, and Cedars-Sinai Medical Center. The balance of neighborhood charm, investment stability, and proximity to Westside amenities makes this property a standout opportunity for both private investors and owner-users looking to establish roots in one of Los Angeles’s most desirable central locations.
The property consists of four one-bedroom units located in the front two-story building, and a detached rear structure featuring a large three-bedroom unit on the second floor situated above five one-car garages on the ground level. The three-bedroom unit will be delivered vacant at closing and represents a major fixer-upper, creating an ideal opportunity for an owner-occupant to renovate and occupy the space or for an investor to substantially increase rental income through repositioning.
The garage configuration provides valuable on-site parking and additional ADU conversion potential, subject to city approval. Combined with below-market rents across the four existing one-bedroom units, this property offers multiple avenues for increasing income and value through renovation, rent adjustments, and ADU expansion.
This is a strategic value-add play and a rare hybrid opportunity—perfect for an owner-user seeking to live on-site while benefiting from steady income, or for an investor aiming to unlock significant upside in a high-demand Los Angeles neighborhood. The property offers the ideal combination of cash flow, appreciation potential, and prime location within a quiet, walkable community surrounded by beautifully maintained single-family homes and boutique multifamily buildings.
Located just south of Pico Boulevard and east of La Cienega Boulevard, 1601 S Hayworth Ave offers quick access to major employment hubs such as Beverly Hills, Century City, Culver City, and Mid-Wilshire, and is minutes from The Grove, Beverly Center, and Cedars-Sinai Medical Center. The balance of neighborhood charm, investment stability, and proximity to Westside amenities makes this property a standout opportunity for both private investors and owner-users looking to establish roots in one of Los Angeles’s most desirable central locations.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $2,631,309 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $526,262 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.66% | Building Size | 5,634 SF |
| Gross Rent Multiplier | 14.85 | Average Occupancy | 90% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1928 |
| Property Subtype | Apartment | Parking Ratio | 1.77/1,000 SF |
| Zoning | R2-1-O | ||
| Price | $2,631,309 CAD |
| Price Per Unit | $526,262 CAD |
| Sale Type | Investment |
| Cap Rate | 5.66% |
| Gross Rent Multiplier | 14.85 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 5,634 SF |
| Average Occupancy | 90% |
| No. Stories | 2 |
| Year Built | 1928 |
| Parking Ratio | 1.77/1,000 SF |
| Zoning | R2-1-O |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 1 | $2,687 CAD | - |
| 1+1 | 1 | $1,675 CAD | - |
| 1+1 | 1 | $2,722 CAD | - |
| 1+1 | 1 | $2,094 CAD | - |
| 3+1 | 1 | - | - |
Walk Score®
Very Walkable (80)
Bike Score®
Very Bikeable (71)
PROPERTY TAXES
| Parcel Number | 5068-019-017 | Improvements Assessment | $666,101 CAD (2025) |
| Land Assessment | $596,508 CAD (2025) | Total Assessment | $1,262,608 CAD (2025) |
PROPERTY TAXES
Parcel Number
5068-019-017
Land Assessment
$596,508 CAD (2025)
Improvements Assessment
$666,101 CAD (2025)
Total Assessment
$1,262,608 CAD (2025)
1 of 17
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
1601-16031/2 S Hayworth Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

