$2,215,000
802 Ozone Street, Santa Monica CA 90405
Multi-Family (4 Units)
Property type
106 days
On market
$671
Price per sqft
N/A
Garage
1951
Year built
5,489 sqft
Lot size
Open Houses
Overview
We are thrilled to offer an exclusive opportunity to acquire 802 Ozone Street, a thoughtfully designed 4-Unit apartment building exceptionally located within the Ocean Park submarket of Santa Monica. The building offers a rare unit mix consisting of (1) Large 4-Bedroom 2.5-Bathroom unit, (1) 3-Bedroom 2-Bathroom unit, and (2) 1-Bedroom 1-Bathroom units. Not only does the...
Listing provided by: John Boyett DRE #02056759, CBRE
Listing updated: Feb 27, 2026 at 08:18am.
Last checked: Jun 5, 2026 at 03:00am
Source: CRMLS #26654195
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 1 | 1 | — | $1,949 | $3,898 | $5,140 | Unfurnished |
| 1 | 3 | 2 | — | $4,210 | $4,210 | $4,615 | Unfurnished |
| 1 | 4 | 2 | — | $6,265 | $6,265 | $7,495 | Unfurnished |
# of Buildings: 3
# of Units Total: 4
Financial Snapshot
Gross Rent Multiplier
12.8x
List Price / Annual Gross Rent
Cap Rate
5.0%
NOI / List Price
Net Operating Income: $110,685
Exterior
Stories Total: 0
Levels: Multi Split
Garage and Parking
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 4287032032
Zoning: SMOP1*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 802 Ozone Street, Santa Monica, CA 90405. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,772,000
Total Interest
$2,260,088
Total Payment
$4,032,088
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,658
per month
Property History for 802 Ozone 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 802 Ozone Street