$4,900,000
-$100,000823 5th Street, Santa Monica CA 90403
Multi-Family (10 Units)
Property type
196 days
On market
$581
Price per sqft
N/A
Garage
1958
Year built
7,524 sqft
Lot size
Open Houses
Overview
Bread and Butter Santa Monica Apartment in very desirable neighborhood! Pride of ownership shows - beautifully maintained property! Strong unit mix - six 2-bedrooms, three 1-bedroom, and one studio.
Listing provided by: William Dawson DRE #01059814 310-453-3341, Sullivan-Dituri Co.Realtors
Listing updated: May 30, 2026 at 04:58pm.
Last checked: Jun 2, 2026 at 05:01pm
Source: CRMLS #25621805
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 0 | 1 | — | $1,750 | $1,750 | $1,895 | Unfurnished |
| 3 | 1 | 1 | — | $2,133 | $6,400 | $7,050 | Unfurnished |
| 6 | 2 | 1 | — | $1,895 | $17,368 | $21,250 | Unfurnished |
# of Buildings: 1
# of Units Total: 10
Financial Snapshot
Gross Rent Multiplier
16.0x
List Price / Annual Gross Rent
Cap Rate
3.89%
NOI / List Price
Net Operating Income: $190,679
Interior
Cooling: None
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Carport
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 4292009022
Zoning: SMR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 823 5th Street, Santa Monica, CA 90403. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,920,000
Total Interest
$4,999,744
Total Payment
$8,919,744
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$30,031
per month
Property History for 823 5th Street
Santa Monica Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90403.
Similar Homes
Listings with similar prices to 823 5th Street