Share This Listing

Message

963 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

2810 Kansas Ave 5 Unit Apartment Building $2,100,000 ($420,000/Unit) 6.16% Cap Rate Santa Monica, CA 90404

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $178,884 $39.23
Other Income - -
Vacancy Loss $5,366 $1.18
Effective Gross Income $173,518 $38.05
Taxes $26,250 $5.76
Operating Expenses $17,921 $3.93
Total Expenses $44,171 $9.69
Net Operating Income $129,347 $28.37

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $178,884
Annual Per SF $39.23
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $5,366
Annual Per SF $1.18
Effective Gross Income
Annual $173,518
Annual Per SF $38.05
Taxes
Annual $26,250
Annual Per SF $5.76
Operating Expenses
Annual $17,921
Annual Per SF $3.93
Total Expenses
Annual $44,171
Annual Per SF $9.69
Net Operating Income
Annual $129,347
Annual Per SF $28.37

PROPERTY FACTS

Price $2,100,000
Price Per Unit $420,000
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 $3,433 -
3+1 1 $2,952 -
2+1 3 $2,841 -
Walk Score®
Very Walkable (81)
Bike Score®
Biker's Paradise (90)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
4274-031-016
Land Assessment
$556,377 (2025)
Improvements Assessment
$170,438 (2025)
Total Assessment
$726,815 (2025)
Annual Taxes
$26,250 ($5.76/SF)
Tax Year
2024
  • Listing ID: 38609555

  • Date on Market: 12/1/2025

  • Last Updated:

  • Address: 2810 Kansas Ave, Santa Monica, CA 90404

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}