Log In/Sign Up
Your email has been sent.
1838 20th St 6 Unit Apartment Building $5,437,109 CAD ($906,185 CAD/Unit) 4.10% Cap Rate Santa Monica, CA 90404



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
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 |
1 1
Walk Score®
Very Walkable (76)
Bike Score®
Biker's Paradise (98)
PROPERTY TAXES
| Parcel Number | 4274-011-015 | Total Assessment | $5,361,711 CAD |
| Land Assessment | $3,753,925 CAD | Annual Taxes | $67,965 CAD ($11.82 CAD/SF) |
| Improvements Assessment | $1,607,786 CAD | Tax Year | 2025 |
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
1 of 22
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1838 20th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
