Log In/Sign Up
Your email has been sent.
2810 Kansas Ave 5 Unit Apartment Building $2,931,432 CAD ($586,286 CAD/Unit) 6.16% Cap Rate Santa Monica, CA 90404



INVESTMENT HIGHLIGHTS
- Excellent Santa Monica Location – 1 Block North of Pico Boulevard and 2 Miles of Santa Monica Beach, Ocean Avenue, 3rd Street Promenade & the Pier
- 6.16% Current Cap Rate & 11.74 Current GRM | 6.84% Pro-Forma Cap Rate & 10.85 Pro-Forma GRM | Each Unit Contains an Individual Hot Water Heater
- Two Units Remodeled with Quartz Counters, Upgraded Bathrooms and Newer Windows
- Outstanding Unit Mix of (1) 3-Bedroom/2-Bathroom Front Unit, (1) 3-Bedroom/1-Bathroom Unit and (3) 2-Bedroom/1-Bathroom Units
- Front 3-Bedroom Unit Contains Private Front Yard and Laundry Room with Washer/Dryer Hook-Ups
- Located Just a Few Blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, Water Garden, Trader Joes & Expo Line
EXECUTIVE SUMMARY
ASSET
5-unit apartment in Santa Monica. The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom unit, (1) 3-bedroom/1-bathroom unit and (3) 2-bedroom/1-bathroom units.
The front 3-bedroom/2-bathroom unit has a private front yard and a laundry room with washer/dryer hook-ups and the 3-bedroom/1-bathroom unit has private side patio. Each unit has individual hot water heaters and two of the units have been recently remodeled and include quartz counters, upgraded bathroom and newer windows. The property is situated on a 6,858-SF lot and contains 5 parking spaces.
LOCATION
2810 Kansas Avenue is located 1 block north of Pico Boulevard and approximately 2 miles from Santa Monica Beach, Ocean Avenue, 3rd Street Promenade, Main Street and the Santa Monica Pier. Furthermore, the property is conveniently located just a few blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, the Water Garden, Trader Joes, Virginia Avenue Park and the Expo Line.
FINANCIALS
This 4,560-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 6.16% and a current GRM of 11.74. The asset also presents rental upside with a pro-forma cap rate of 6.84% and pro-form GRM of 10.85.
*Unit F was a 4-bedroom unit which was converted to a 3-bedroom unit. Unit A received the bedroom so Unit A was converted from a 2-bedroom unit to a 3-bedroom unit. Unit A receives $50 per month for sweeping. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
5-unit apartment in Santa Monica. The property features an outstanding unit mix of (1) 3-bedroom/2-bathroom unit, (1) 3-bedroom/1-bathroom unit and (3) 2-bedroom/1-bathroom units.
The front 3-bedroom/2-bathroom unit has a private front yard and a laundry room with washer/dryer hook-ups and the 3-bedroom/1-bathroom unit has private side patio. Each unit has individual hot water heaters and two of the units have been recently remodeled and include quartz counters, upgraded bathroom and newer windows. The property is situated on a 6,858-SF lot and contains 5 parking spaces.
LOCATION
2810 Kansas Avenue is located 1 block north of Pico Boulevard and approximately 2 miles from Santa Monica Beach, Ocean Avenue, 3rd Street Promenade, Main Street and the Santa Monica Pier. Furthermore, the property is conveniently located just a few blocks from Whole Foods Market, Bergamot Station Arts Center, Santa Monica Business Park, the Water Garden, Trader Joes, Virginia Avenue Park and the Expo Line.
FINANCIALS
This 4,560-SF asset contains stable-in place rents as well as legitimate rental upside. The property has a current cap rate of 6.16% and a current GRM of 11.74. The asset also presents rental upside with a pro-forma cap rate of 6.84% and pro-form GRM of 10.85.
*Unit F was a 4-bedroom unit which was converted to a 3-bedroom unit. Unit A received the bedroom so Unit A was converted from a 2-bedroom unit to a 3-bedroom unit. Unit A receives $50 per month for sweeping. Please do not disturb tenants. Buyer to conduct their own due diligence and investigation.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$249,708
|
$54.76
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$7,491
|
$1.64
|
| Effective Gross Income |
$242,217
|
$53.12
|
| Taxes |
$36,643
|
$8.04
|
| Operating Expenses |
$25,016
|
$5.49
|
| Total Expenses |
$61,659
|
$13.52
|
| Net Operating Income |
$180,558
|
$39.60
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $249,708 |
| Annual Per SF | $54.76 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $7,491 |
| Annual Per SF | $1.64 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $242,217 |
| Annual Per SF | $53.12 |
| Taxes (CAD) | |
|---|---|
| Annual | $36,643 |
| Annual Per SF | $8.04 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $25,016 |
| Annual Per SF | $5.49 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $61,659 |
| Annual Per SF | $13.52 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $180,558 |
| Annual Per SF | $39.60 |
PROPERTY FACTS
| Price | $2,931,432 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $586,286 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 6.16% | Building Size | 4,560 SF |
| Gross Rent Multiplier | 11.74 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1962 |
| Property Subtype | Apartment | Parking Ratio | 1.1/1,000 SF |
| Zoning | R2, Santa Monica | ||
| Price | $2,931,432 CAD |
| Price Per Unit | $586,286 CAD |
| Sale Type | Investment |
| Cap Rate | 6.16% |
| Gross Rent Multiplier | 11.74 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 4,560 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1962 |
| Parking Ratio | 1.1/1,000 SF |
| Zoning | R2, Santa Monica |
AMENITIES
UNIT AMENITIES
- Washer/Dryer Hookup
- Yard
- Patio
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 1 | $4,792 CAD | - |
| 3+1 | 1 | $4,121 CAD | - |
| 2+1 | 3 | $3,966 CAD | - |
1 1
Walk Score®
Very Walkable (81)
Bike Score®
Biker's Paradise (90)
PROPERTY TAXES
| Parcel Number | 4274-031-016 | Total Assessment | $1,015,288 CAD (2025) |
| Land Assessment | $777,203 CAD (2025) | Annual Taxes | $36,643 CAD ($8.04 CAD/SF) |
| Improvements Assessment | $238,085 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
4274-031-016
Land Assessment
$777,203 CAD (2025)
Improvements Assessment
$238,085 CAD (2025)
Total Assessment
$1,015,288 CAD (2025)
Annual Taxes
$36,643 CAD ($8.04 CAD/SF)
Tax Year
2024
1 of 14
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
2810 Kansas 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.
