$2,225,000
UNDER CONTRACT $275K PRICE DROP

Estimated payment $14,349/month

Total Views 7,149
8 Beds
6 Baths
5,238 Sq Ft
$425 Price per Sq Ft

Highlights

  • Gated Parking
  • 4-minute walk to 17 St/ Smc
  • Property is near public transit
  • McKinley Elementary School Rated A
  • Fireplace in Bathroom
  • Wood Flooring

About This Home

UPDATED RENT ROLL SHOWS INCREASE IN TOTAL ANNUAL GROSS SCHEDULED INCOME OF $4,424. GRM CHANGE TO 13.79, CAP RATE TO 4.62.

Charming 6 Unit Garden Apartment building on a tree lined street, covered gated parking off an alley, vaulted ceilings, hardwood floors and open floor plans. Most units have their own private patios. Front unit has its own two car garage. Laundry (washer and dryer) onsite.

Recently landscaped, termite inspection and repair (October 2024), SB-721 inspection report, Santa Monica Residential Building report, main plumbing inspection and drain cap repair,

Centrally located in Mid-City Santa Monica between Santa Monica Boulevard and Colorado Avenue you are near public transportation, commercial amenities, restaurants, shopping, banking and hospitals.

Seller and listing agent do not represent or warrant the information herein. Prospective buyers and agents should independently verify all information.

Listing Agent

Bruce Kusada

Capital RE Group Brokerage Phone: 310-717-9405 License #00639308 Listed on: 05/06/2024

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1976

Lot Details

  • 7,500 Sq Ft Lot
  • Lot Dimensions are 50x150
  • Two or More Common Walls
  • Landscaped
  • Level Lot
  • Front Yard

Home Design

  • Apartment

Interior Spaces

  • 5,238 Sq Ft Home
  • 2-Story Property
  • High Ceiling
  • Electric Fireplace
  • Gas Fireplace
  • Living Room with Fireplace
  • Dining Room with Fireplace
  • Wood Flooring

Kitchen

  • Gas and Electric Range
  • Free-Standing Range
  • Microwave
  • Disposal
  • Fireplace in Kitchen

Bedrooms and Bathrooms

  • 8 Bedrooms
  • Primary Bedroom on Main
  • Walk-In Closet
  • 6 Bathrooms
  • Fireplace in Bathroom

Laundry

  • Laundry Room
  • Leased Washer and Dryer

Parking

  • 9 Car Garage
  • 9 Carport Spaces
  • Parking Available
  • Front Facing Garage
  • Gated Parking

Accessible Home Design

  • Halls are 36 inches wide or more

Outdoor Features

  • Fireplace in Patio
  • Exterior Lighting

Location

  • Property is near public transit
  • Suburban Location

Utilities

  • Wall Furnace
  • Natural Gas Connected
  • Phone Available
  • Cable TV Available

Listing and Financial Details

  • Legal Lot and Block T / 181
  • Tax Tract Number 701702
  • Assessor Parcel Number 4725013025

Community Details

Overview

  • No Home Owners Association
  • 6 Units

Amenities

  • Laundry Facilities

Recreation

  • Park
  • Bike Trail

Building Details

  • 6 Leased Units
  • Rent Control
  • 7 Separate Electric Meters
  • 7 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $4,670
  • Insurance Expense $4,259
  • Water Sewer Expense $4,670
  • Operating Expense $66,753
  • Gross Income $157,014
  • Net Operating Income $99,451

Property Details

Home Type

Multi-Family

Year Built

Built in 1976

Lot Details

0

Listing Details

  • CapRate: 4.47
  • Inclusions: Most units include refrigerator, oven/store and microwave.
  • Price Per Unit: 370833
  • Property Attached: Yes
  • Road Frontage Type: City Street
  • Road Surface Type: Alley Paved, Paved
  • View: No
  • Water Sewer Expenses: 4670.00
  • Zoning: SMR2
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Parcel Number: 4725013025
  • Year Built: 1976
  • Special Features: UnderContract

Interior Features

  • Fireplace: Yes
  • Interior Amenities: High Ceilings
  • Stories: 2
  • Entry Location: 1
  • Common Walls: 2+ Common Walls
  • Flooring: Wood
  • Accessibility Features: 36 Inch Or More Wide Halls, See Remarks
  • Appliances: Yes
  • Entry Level: 1
  • Fireplace Features: Bath, Dining Room, Kitchen, Living Room, Patio, Electric, Gas
  • Levels: Two
  • Price Per Square Foot: 424.78
  • Room Type: Kitchen, Living Room, Main Floor Bedroom, Main Floor Primary Bedroom, Primary Bathroom, Walk-In Closet

Exterior Features

  • Pool Private: No

Garage/Parking

  • Carport Spaces: 9.00
  • Parking: Yes
  • Parking Features: Carport, Covered, Garage, Garage Faces Front, Gated
  • Total Parking Spaces: 9.00

Utilities

  • Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Phone Available, Sewer Connected, Water Connected
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Free-Standing Range, Disposal, Gas & Electric Range, Microwave, Refrigerator
  • Electric: Electricity - On Property
  • Heating Type: Wall Furnace
  • Laundry Features: Common Area
  • Sewer: Public Sewer
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Biking, Curbs, Park, Sidewalks, Storm Drains, Street Lights, Suburban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Front Yard, Landscaped, Level with Street, Lot 6500-9999, Level, Near Public Transit
  • Lot Size: 50x150
  • Lot Size Sq Ft: 7500.00
  • Lot Size Acres: 0.1722

Rental Info

  • Tenant Pays: All Utilities, Electricity, Gas

Multi Family

  • Average1 Bed Area: 561 Square Feet
  • Average2 Bed Area: 927 Square Feet
  • Electric Expense: 4670.00
  • Gross Income: 157014.00
  • Gross Multiplier: 13.78
  • Gross Operating Income: 159017.00
  • Gross Scheduled Income: 161012.00
  • Gross Spendable Income: 161438.00
  • Insurance Expense: 4259.00
  • Laundry Equipment Own Lease: Lease
  • Laundry Income: 426.00
  • Lot Size Area: 7500.0000 Square Feet
  • Net Operating Income: 99451.00
  • Number Of Separate Electric Meters: 7
  • Number Of Separate Gas Meters: 7
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 6
  • Number Of Units Total: 6
  • Number With Disposal: 6
  • Number With Patio: 4
  • Number With Range: 5
  • Number With Refrigerator: 5
  • Operating Expense: 63388.00
  • Rent Control: Yes
  • Total Actual Rent: 160869.00
  • Total Expenses: 66753.00
  • Vacancy Allowance Rate: 1.50

Tax Info

  • Tax Block: 181
  • Tax Lot: T
  • Tax Tract Number: 701702

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
07/04/2025 07/04/25 For Sale $2,225,000 0.0% $425 / Sq Ft
04/10/2025 04/10/25 Pending -- -- --
08/07/2024 08/07/24 Price Changed $2,225,000 -11.0% $425 / Sq Ft
05/06/2024 05/06/24 For Sale $2,500,000 -- $477 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SB24030349

California Regional Multiple Listing Service (CRMLS)