Log In/Sign Up
Your email has been sent.
824 Maple St 6 Unit Apartment Building $2,650,000 ($441,667/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 | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$228,816
|
$25.78
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$4,576
|
$0.52
|
| Effective Gross Income |
$224,240
|
$25.26
|
| Taxes |
$30,475
|
$3.43
|
| Operating Expenses |
$38,296
|
$4.31
|
| Total Expenses |
$68,771
|
$7.75
|
| Net Operating Income |
$155,469
|
$17.52
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $228,816 |
| Annual Per SF | $25.78 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $4,576 |
| Annual Per SF | $0.52 |
| Effective Gross Income | |
|---|---|
| Annual | $224,240 |
| Annual Per SF | $25.26 |
| Taxes | |
|---|---|
| Annual | $30,475 |
| Annual Per SF | $3.43 |
| Operating Expenses | |
|---|---|
| Annual | $38,296 |
| Annual Per SF | $4.31 |
| Total Expenses | |
|---|---|
| Annual | $68,771 |
| Annual Per SF | $7.75 |
| Net Operating Income | |
|---|---|
| Annual | $155,469 |
| Annual Per SF | $17.52 |
Property Facts
| Price | $2,650,000 | Apartment Style | Low-Rise |
| Price Per Unit | $441,667 | 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 | $2,650,000 |
| Price Per Unit | $441,667 |
| 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 | $5,227 | 2,000 |
| 1+1 | 2 | $2,241 | 900 |
| 2+2 | 3 | $3,145 | 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 | $352,020 (2025) |
| Land Assessment | $79,892 (2025) | Annual Taxes | $30,475 ($3.43/SF) |
| Improvements Assessment | $272,128 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
4284-008-011
Land Assessment
$79,892 (2025)
Improvements Assessment
$272,128 (2025)
Total Assessment
$352,020 (2025)
Annual Taxes
$30,475 ($3.43/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.
