$2,350,000
-$100,0002122 20th Street, Santa Monica CA 90405
Multi-Family (6 Units)
Property type
101 days
On market
$781
Price per sqft
N/A
Garage
1929
Year built
7,940 sqft
Lot size
Home highlights
Open Houses
Overview
4% assumable interest rate until November 2026! Exceptional six-unit investment opportunity in a prime Santa Monica location, just moments from Santa Monica College. This well-positioned multifamily property features six spacious 1-bedroom, 1-bathroom units, offering strong rental appeal in one of the Westside's most desirable and supply-constrained rental markets.With two...
Listing provided by: David Miller DRE #02105346 323-948-7507, Miller & Desatnik Realty Co.
Listing updated: Apr 16, 2026 at 05:04pm.
Last checked: Jun 4, 2026 at 09:31pm
Source: CRMLS #26653771
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,595 | $2,595 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,700 | $2,700 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,700 | $2,700 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,595 | $2,595 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,494 | $1,494 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,575 | $2,575 | $2,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Refrigerator: 6
Financial Snapshot
Gross Rent Multiplier
13.1x
List Price / Annual Gross Rent
Cap Rate
5.3%
NOI / List Price
Net Operating Income: $123,272
Interior
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Stories Total: 1
Levels: One
Garage and Parking
Parking: Garage
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 4273002004
Zoning: SMR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2122 20th Street, Santa Monica, CA 90405. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,880,000
Total Interest
$2,397,836
Total Payment
$4,277,836
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,481
per month
Property History for 2122 20th Street
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 2122 20th Street