$1,795,000
1925 Euclid Street, Santa Monica CA 90404
Multi-Family (6 Units)
Property type
431 days
On market
$400
Price per sqft
N/A
Garage
N/A
Year built
7,517 sqft
Lot size
Home highlights
Open Houses
Overview
TWO VACANT UNITS!! This incredible investment opportunity is close to Santa Monica College and located in the heart of Santa Monica just 13 blocks to the beach. There are two separate buildings - a two story 4 unit building (upper front 2 bedroom is vacant) in front with a brand new roof and yards and two side by side one story one bedroom cottages with private yards and a...
Listing provided by: Stace Valnes DRE #00989680 310-880-1653, Create
Listing updated: Jun 4, 2026 at 10:18pm.
Last checked: Jun 4, 2026 at 11:00pm
Source: CRMLS #25518647
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $0 | $0 | $3,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,000 | $1,000 | $3,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,100 | $1,100 | $3,500 | Unfurnished |
| 1 | 1 | 1 | — | $900 | $900 | $3,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,790 | $1,790 | $3,000 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,500 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Dishwasher: 6
Disposal: 6
Refrigerator: 6
Financial Snapshot
Gross Rent Multiplier
13.9x
List Price / Annual Gross Rent
Cap Rate
5.8%
NOI / List Price
Net Operating Income: $102,963
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Architectural Style: Traditional
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Other Structures: Sheds
Garage and Parking
Parking: Side By Side, Uncovered
Uncovered Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 4283029016
Zoning: SMR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1925 Euclid Street, Santa Monica, CA 90404. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,436,000
Total Interest
$1,831,539
Total Payment
$3,267,539
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,096
per month
Property History for 1925 Euclid Street
Santa Monica Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90404.
Similar Homes
Listings with similar prices to 1925 Euclid Street