Share This Listing

Message

966 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

1838 20th St 6 Unit Apartment Building $5,437,109 CAD ($906,185 CAD/Unit) 4.10% Cap Rate Santa Monica, CA 90404

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Two vacant, turnkey units ready for market-rate leasing or owner occupancy
  • Prime Santa Monica location near Ocean Park, Whole Foods, and the Expo Line
  • Fully renovated interiors with modern kitchens, designer baths, and split A/C

EXECUTIVE SUMMARY

1031 Exchange and Passive Income Investors: Park your cash in this turnkey, fully renovated six-unit building with TWO VACANT UNITS in a prime Santa Monica location and a projected 4 - 5% CAP! Offering both stability and flexibility, this property is ideal for investors and owner-users alike - two vacant units are ready to rent at market rates or occupy for the perfect blend of income and coastal living. Fully remodeled from top to bottom, this building is truly turnkey - a dream for those seeking a low-maintenance, high-return investment in one of the Westside's most sought-after rental markets. The unit mix includes (2) 2-bedroom + den units - each with flexible space that can function as a third bedroom, and (4) classic 2-bedroom/1-bath layouts. Five of the six units have been newly updated with split-system A/C, double-paned windows, upgraded electrical, sleek vinyl flooring, and abundant natural light. Tenants will love the modern touches throughout, from recessed lighting and chic wallpaper to designer-tiled bathrooms. The kitchens shine with brand-new stainless-steel appliances, two-toned glossy cabinetry, and quartz countertops. A sunny communal courtyard offers the perfect outdoor hangout for tenants, while the property also features TONS of parking with four covered carport spaces, two private one-car garages, and on-site laundry for additional income. Each unit has its own unique character- an unbeatable combination in one of LA's most desirable coastal markets. Just half a mile from the beach and minutes to Ocean Park's vibrant restaurants, cafes, Whole Foods, the Farmers Market, and the Expo Line. A true Santa Monica gem offering the best of both worlds: effortless income, long-term growth, and the coastal lifestyle everyone wants.

FINANCIAL SUMMARY (PRO FORMA - 2025)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $317,667 $55.27
Other Income - -
Vacancy Loss - -
Effective Gross Income $317,667 $55.27
Taxes $67,965 $11.82
Operating Expenses $27,335 $4.76
Total Expenses $95,299 $16.58
Net Operating Income $222,367 $38.69

FINANCIAL SUMMARY (PRO FORMA - 2025)

Gross Rental Income (CAD)
Annual $317,667
Annual Per SF $55.27
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $317,667
Annual Per SF $55.27
Taxes (CAD)
Annual $67,965
Annual Per SF $11.82
Operating Expenses (CAD)
Annual $27,335
Annual Per SF $4.76
Total Expenses (CAD)
Annual $95,299
Annual Per SF $16.58
Net Operating Income (CAD)
Annual $222,367
Annual Per SF $38.69

PROPERTY FACTS

Price $5,437,109 CAD
Price Per Unit $906,185 CAD
Sale Type Investment
Cap Rate 4.10%
Sale Conditions
1031 Exchange
  • High Vacancy Property
Gross Rent Multiplier 17.1
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.17 AC
Building Size 5,748 SF
Average Occupancy 67%
No. Stories 2
Year Built 1963
Parking Ratio 1.04/1,000 SF
Zoning SMR2 - Multi-Family, 6-unit income property

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating

SITE AMENITIES

  • Courtyard
  • Laundry Facilities

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 4 $3,084 CAD 900
3+1 2 $5,266 CAD 1,050
Walk Score®
Very Walkable (76)
Bike Score®
Biker's Paradise (98)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
4274-011-015
Land Assessment
$3,753,925 CAD
Improvements Assessment
$1,607,786 CAD
Total Assessment
$5,361,711 CAD
Annual Taxes
$67,965 CAD ($11.82 CAD/SF)
Tax Year
2025
  • Listing ID: 38115791

  • Date on Market: 2025-10-17

  • Last Updated:

  • Address: 1838 20th St, Santa Monica, CA 90404

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}