$2,035,888
-$114,1122922 Highland Avenue, Santa Monica CA 90405
Multi-Family (3 Units)
Property type
112 days
On market
$981
Price per sqft
1 car
Garage
1923
Year built
3,130 sqft
Lot size
Home highlights
Open Houses
Overview
Charming Spanish-style triplex in the heart of Ocean Park, blending classic character with meaningful upside for both owner-users and investors. This beautiful home or rental property features two remodeled units, delivered vacant, including the spacious owner's unit, which offers two bedrooms and two bathrooms, with direct access to the roof deck featuring wood flooring an...
Listing provided by: Jeffrey J. Fritz DRE #01737570 310-916-2470, Compass, Laura Buffone DRE #01340657 310-486-7015, Compass
Listing updated: May 15, 2026 at 05:42pm.
Last checked: Jun 5, 2026 at 12:00pm
Source: CRMLS #26651353
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $6,250 | $0 | $7,000 | Unfurnished |
| 2 | 1 | 1 | — | $2,750 | $0 | $3,250 | Unfurnished |
| 3 | 1 | 1 | — | $945 | $945 | $3,250 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Dishwasher: 3
Disposal: 3
Refrigerator: 3
Financial Snapshot
Gross Rent Multiplier
17.1x
List Price / Annual Gross Rent
Cap Rate
5.86%
NOI / List Price
Net Operating Income: $119,341
Interior
Flooring: Wood
Cooling: Central Air
Heating: Central, Wall Furnace
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Dryer
Laundry: Common Area, Dryer Included
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Door Single, Driveway, Garage, One Space
Garage Spaces: 1
Uncovered Spaces: 2
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 4287026037
Zoning: SMOP2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2922 Highland Avenue, Santa Monica, CA 90405. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,628,710
Total Interest
$2,077,330
Total Payment
$3,706,041
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,565
per month
Property History for 2922 Highland Avenue
Santa Monica Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90405.
Similar Homes
Listings with similar prices to 2922 Highland Avenue