Log In/Sign Up
Your email has been sent.
638 Grant St 8 Unit Apartment Building $3,708,960 CAD ($463,620 CAD/Unit) 4.23% Cap Rate Santa Monica, CA 90405



INVESTMENT HIGHLIGHTS
- 36% Rent Upside Aggressive pro forma rents ($2,500 1-beds / $2,000 studios) backed by Ocean Park comps; 6 of 8 units month-to-month.
- 1957 Garden-Style Layout Single-story, 3,740 SF on 5,897 SF lot; separately metered electric/gas, master water reduces owner expense.
- Limited On-Site Parking 1–2 spaces per tenant via driveway/street; typical for area, offset by bike/transit access.
- Santa Monica Ocean Park Location Walk to Main Street, beach, tech corridors; ultra-low vacancy submarket with chronic undersupply.
- One Vacant Unit Immediate lease-up at pro forma ($2,600/mo) provides instant cash flow lift.
- No Major Capex Noted Clean physical inspection; focus on cosmetic turns to capture full upside.
EXECUTIVE SUMMARY
638 Grant Street is a well-maintained 1957 garden-style apartment building positioned in the desirable Ocean Park neighborhood of Santa Monica, a premier coastal submarket renowned for its walkability, beach proximity, and high barriers to entry. Featuring eight units within approximately 3,740 square feet on a 5,897-square-foot lot, the property presents a low-density, turnkey value-add play with robust upside through rent optimization and minimal enhancements. Its location in a sought-after area with strong lifestyle appeal supports premium occupancy and investor confidence over the long term.
The building offers a functional mix of four one-bedroom, one-bath units (approximately 618 square feet each) and four studio units (around 391 square feet), catering to singles, couples, and remote workers drawn to Santa Monica's vibrant community. Current rents lag market rates by roughly 36 percent on average, allowing for substantial growth via unit turnovers and updates including refreshed interiors, appliances, and finishes—executable with low disruption. Pro forma projections indicate annualized gross income of $209,520, delivering a 5.39 percent cap rate.
While current use is optimal with no immediate ADU conversion noted, the site's SMOP2* zoning (Santa Monica Ocean Park Medium Density) accommodates multi-family operations and potential minor densification pending local review. Physical condition is neutral with no significant deferred maintenance evident, though limited on-site parking (supplemented by street spaces) may influence tenant selection in this car-light market.
Recent records show no major capital expenditures, emphasizing operational efficiency and cosmetic value creation. Subject to Santa Monica's rent control regulations, the property features a blend of month-to-month and fixed-term leases, enabling phased rent increases. Positioned outside major hazard zones, it benefits from coastal stability.
In essence, 638 Grant Street provides a premium Santa Monica multi-family asset with walking distance to the beach and minutes from shops, cafés, and coastal attractions and significant percent achievable rent premium, a compact and efficient unit configuration, and strong submarket fundamentals for sustained yield and appreciation.
The building offers a functional mix of four one-bedroom, one-bath units (approximately 618 square feet each) and four studio units (around 391 square feet), catering to singles, couples, and remote workers drawn to Santa Monica's vibrant community. Current rents lag market rates by roughly 36 percent on average, allowing for substantial growth via unit turnovers and updates including refreshed interiors, appliances, and finishes—executable with low disruption. Pro forma projections indicate annualized gross income of $209,520, delivering a 5.39 percent cap rate.
While current use is optimal with no immediate ADU conversion noted, the site's SMOP2* zoning (Santa Monica Ocean Park Medium Density) accommodates multi-family operations and potential minor densification pending local review. Physical condition is neutral with no significant deferred maintenance evident, though limited on-site parking (supplemented by street spaces) may influence tenant selection in this car-light market.
Recent records show no major capital expenditures, emphasizing operational efficiency and cosmetic value creation. Subject to Santa Monica's rent control regulations, the property features a blend of month-to-month and fixed-term leases, enabling phased rent increases. Positioned outside major hazard zones, it benefits from coastal stability.
In essence, 638 Grant Street provides a premium Santa Monica multi-family asset with walking distance to the beach and minutes from shops, cafés, and coastal attractions and significant percent achievable rent premium, a compact and efficient unit configuration, and strong submarket fundamentals for sustained yield and appreciation.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| 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 | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| 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 | $3,708,960 CAD | Apartment Style | Garden |
| Price Per Unit | $463,620 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 4.23% | Building Size | 4,740 SF |
| Gross Rent Multiplier | 14.52 | Average Occupancy | 62% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1957 |
| Property Subtype | Apartment | Parking Ratio | 1.34/1,000 SF |
| Zoning | SMOP2* | ||
| Price | $3,708,960 CAD |
| Price Per Unit | $463,620 CAD |
| Sale Type | Investment |
| Cap Rate | 4.23% |
| Gross Rent Multiplier | 14.52 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 4,740 SF |
| Average Occupancy | 62% |
| No. Stories | 2 |
| Year Built | 1957 |
| Parking Ratio | 1.34/1,000 SF |
| Zoning | SMOP2* |
AMENITIES
UNIT AMENITIES
- Air Conditioning
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 4 | - | - |
| 1+1 | 4 | - | - |
1 1
Walk Score®
Very Walkable (81)
Transit Score®
Excellent Transit (72)
Bike Score®
Very Bikeable (86)
PROPERTY TAXES
| Parcel Number | 4289-005-005 | Total Assessment | $3,678,307 CAD (2025) |
| Land Assessment | $2,303,742 CAD (2025) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $1,374,565 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
4289-005-005
Land Assessment
$2,303,742 CAD (2025)
Improvements Assessment
$1,374,565 CAD (2025)
Total Assessment
$3,678,307 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2024
1 of 27
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
638 Grant 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.
