Log In/Sign Up
Your email has been sent.
824 Maple St 6 Unit Apartment Building $3,677,696 CAD ($612,949 CAD/Unit) 5.87% 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
$325,000 Price Reduction!! The property is fully occupied and currently offered at a 11.58 GRM and 5.87 CAP rate at current rents. 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. 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 |
$317,553
|
$35.78
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$6,351
|
$0.72
|
| Effective Gross Income |
$311,203
|
$35.06
|
| Taxes |
$42,294
|
$4.76
|
| Operating Expenses |
$53,148
|
$5.99
|
| Total Expenses |
$95,441
|
$10.75
|
| Net Operating Income |
$215,761
|
$24.31
|
Financial Summary (Actual - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $317,553 |
| Annual Per SF | $35.78 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $6,351 |
| Annual Per SF | $0.72 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $311,203 |
| Annual Per SF | $35.06 |
| Taxes (CAD) | |
|---|---|
| Annual | $42,294 |
| Annual Per SF | $4.76 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $53,148 |
| Annual Per SF | $5.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $95,441 |
| Annual Per SF | $10.75 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $215,761 |
| Annual Per SF | $24.31 |
Property Facts
| Price | $3,677,696 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $612,949 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.87% | Building Size | 8,876 SF |
| Gross Rent Multiplier | 11.58 | 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 | $3,677,696 CAD |
| Price Per Unit | $612,949 CAD |
| Sale Type | Investment |
| Cap Rate | 5.87% |
| Gross Rent Multiplier | 11.58 |
| 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 | $7,254 CAD | 2,000 |
| 1+1 | 2 | $3,110 CAD | 900 |
| 2+2 | 3 | $4,365 CAD | 1,000 |
1 1
Moderately walkable
70/100
Moderately drivable
70/100
Some public transit
50/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 4284-008-011 | Total Assessment | $488,537 CAD (2025) |
| Land Assessment | $110,875 CAD (2025) | Annual Taxes | $42,294 CAD ($4.76 CAD/SF) |
| Improvements Assessment | $377,662 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
4284-008-011
Land Assessment
$110,875 CAD (2025)
Improvements Assessment
$377,662 CAD (2025)
Total Assessment
$488,537 CAD (2025)
Annual Taxes
$42,294 CAD ($4.76 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.
