Log In/Sign Up
Your email has been sent.
824 Maple St 6 Unit Apartment Building $4,034,397 CAD ($672,400 CAD/Unit) 5.05% Cap Rate Santa Monica, CA 90405



Investment Highlights
- Huge 3 bed + 3 baths "Owner's Unit" with an attached 4 car garage.
- Close to Main St. and the beach!
- All windows are upgraded dual paned.
Executive Summary
Roque & Mark Co. is pleased to represent this well maintained 6-unit apartment building in the Ocean Park neighborhood of Santa Monica. This property is only 6 blocks to Main St. and 8 blocks to the beach. The front unit is a huge 3 bedroom + 3 baths “Owner’s Unit” that is approx. 2,000 sf. It has a private, 4 car oversized attached garage with additional driveway parking. Excellent unit mix consisting of (1) 3 beds + 3 baths, (3) 2 beds + 2 baths, and (2) 1 bed + 1 bath + bonus room. The bonus rooms function like a bedroom, just without a closet. The entire building has upgraded dual paned windows. The property is fully occupied and currently offered at a 13 GRM and 510 CAP rate. 5 additional parking spaces located off the alley. Every unit has a reserved parking space. All soft-story retrofitting and balcony inspections have been completed. Several units have been luxuriously upgraded. For investors, this is an opportunity to acquire a solid, well-located coastal multifamily asset with lasting appeal and upside potential in an area known for high barriers to entry and enduring desirability. This is a quiet street despite its close proximity to shops, cafés, and restaurants. Subject to City of Santa Monica rent control.
Financial Summary (Actual - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$310,297
|
$34.96
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$6,206
|
$0.70
|
| Effective Gross Income |
$304,092
|
$34.26
|
| Taxes |
$48,413
|
$5.45
|
| Operating Expenses |
$51,933
|
$5.85
|
| Total Expenses |
$100,346
|
$11.31
|
| Net Operating Income |
$203,746
|
$22.95
|
Financial Summary (Actual - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $310,297 |
| Annual Per SF | $34.96 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $6,206 |
| Annual Per SF | $0.70 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $304,092 |
| Annual Per SF | $34.26 |
| Taxes (CAD) | |
|---|---|
| Annual | $48,413 |
| Annual Per SF | $5.45 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $51,933 |
| Annual Per SF | $5.85 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $100,346 |
| Annual Per SF | $11.31 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $203,746 |
| Annual Per SF | $22.95 |
Property Facts
| Price | $4,034,397 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $672,400 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.05% | Building Size | 8,876 SF |
| Gross Rent Multiplier | 13 | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1973 |
| Property Subtype | Apartment | Parking Ratio | 1.24/1,000 SF |
| Zoning | SMR2* | ||
| Price | $4,034,397 CAD |
| Price Per Unit | $672,400 CAD |
| Sale Type | Investment |
| Cap Rate | 5.05% |
| Gross Rent Multiplier | 13 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 8,876 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1973 |
| Parking Ratio | 1.24/1,000 SF |
| Zoning | SMR2* |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+3 | 1 | $7,088 CAD | 2,000 |
| 1+1 | 1 | $2,152 CAD | 900 |
| 2+2 | 1 | $4,062 CAD | 1,000 |
| 2+2 | 1 | $4,062 CAD | 1,000 |
| 2+2 | 1 | $4,468 CAD | 1,000 |
| 1+1 | 1 | $3,926 CAD | 900 |
1 1
Walk Score®
Very Walkable (88)
Bike Score®
Very Bikeable (88)
Property Taxes
| Parcel Number | 4284-008-011 | Total Assessment | $477,374 CAD (2025) |
| Land Assessment | $108,342 CAD (2025) | Annual Taxes | $48,413 CAD ($5.45 CAD/SF) |
| Improvements Assessment | $369,033 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
4284-008-011
Land Assessment
$108,342 CAD (2025)
Improvements Assessment
$369,033 CAD (2025)
Total Assessment
$477,374 CAD (2025)
Annual Taxes
$48,413 CAD ($5.45 CAD/SF)
Tax Year
2026
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
824 Maple 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
