$2,999,000
-$51,0001815 N 10th Street, Santa Monica CA 90404
Multi-Family (6 Units)
Property type
148 days
On market
$560
Price per sqft
N/A
Garage
1905
Year built
9,079 sqft
Lot size
Home highlights
Open Houses
Overview
seller is a licensed CA Real Estate Broker. property has a large front house with 6 bdrooms 4 bathroom could be for large family
Listing provided by: David Mouallem DRE #01152326 310-273-6367, David Mouallem
Listing updated: Jun 2, 2026 at 12:48am.
Last checked: Jun 5, 2026 at 04:00pm
Source: CRMLS #26632253
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 0 | 6 | 4 | — | $8,648 | $8,648 | $12,000 | Unfurnished |
| 1 | 2 | 1 | — | $2,812 | $2,812 | $3,200 | Unfurnished |
| 2 | 0 | 1 | — | $2,000 | $2,000 | $2,200 | Unfurnished |
| 3 | 0 | 1 | — | $1,144 | $1,144 | $2,200 | Unfurnished |
| 4 | 2 | 1 | — | $2,872 | $2,872 | $3,200 | Unfurnished |
| 5 | 2 | 1 | — | $2,922 | $2,922 | $3,200 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
12.3x
List Price / Annual Gross Rent
Cap Rate
6.16%
NOI / List Price
Net Operating Income: $184,776
Interior
Interior Features: Ceiling Fans
Cooling: Central Air
Heating: Wall Furnace
Laundry: Common Area
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Property Condition: Repairs Cosmetic
Common Walls: No Common Walls
Direction Faces: West
Pool: None
Spa: None
Sewer: Other
View: None
Garage and Parking
Parking: None
Uncovered Spaces: 12
Parking Total: 12
Lot Information
Land Lease: No
Parcel #: 4283023019
Zoning: SMR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1815 N 10th Street, Santa Monica, CA 90404. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,399,200
Total Interest
$3,060,047
Total Payment
$5,459,247
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,439
per month
Property History for 1815 N 10th 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 1815 N 10th Street