Share This Listing

Message

966 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 broker for more information about this property

824 Maple St 6 Unit Apartment Building $2,975,000 ($495,833/Unit) 5.05% Cap Rate Santa Monica, CA 90405

Save this listing!

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

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 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 $35,700 $4.02
Operating Expenses $38,296 $4.31
Total Expenses $73,996 $8.34
Net Operating Income $150,244 $16.93

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 $35,700
Annual Per SF $4.02
Operating Expenses
Annual $38,296
Annual Per SF $4.31
Total Expenses
Annual $73,996
Annual Per SF $8.34
Net Operating Income
Annual $150,244
Annual Per SF $16.93

Property Facts

Price $2,975,000
Price Per Unit $495,833
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 $5,227 2,000
1+1 1 $1,587 900
2+2 1 $2,995 1,000
2+2 1 $2,995 1,000
2+2 1 $3,295 1,000
1+1 1 $2,895 900
Walk Score®
Very Walkable (88)
Bike Score®
Very Bikeable (88)
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
4284-008-011
Land Assessment
$79,892 (2025)
Improvements Assessment
$272,128 (2025)
Total Assessment
$352,020 (2025)
Annual Taxes
$35,700 ($4.02/SF)
Tax Year
2026
  • Listing ID: 39389441

  • Date on Market: 2/10/2026

  • Last Updated:

  • Address: 824 Maple St, Santa Monica, CA 90405

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") }}