$3,995,000
852 11th St, Santa Monica CA 90403
Multi-Family (5 Units)
Property type
59 days
On market
$1,125
Price per sqft
N/A
Garage
N/A
Year built
7,500 sqft
Lot size
Home highlights
Open Houses
Overview
Rare opportunity on one of Santa Monica's most coveted streets just steps from Montana Avenue. Properties like this rarely come to market. This unique compound offers a 3-bedroom, 2-bath front house delivered vacant, paired with four income-producing units in the rear (two studios and two one-bedrooms) currently generating over $11,000/month in rental income. Whether you're...
Listing provided by: Ali Safavi DRE #02112648 310-694-2813, Real Estate eBroker Inc.
Listing updated: May 30, 2026 at 07:18am.
Last checked: Jun 2, 2026 at 04:00pm
Source: CRMLS #26678609
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $10,000 | $0 | $10,000 | Unfurnished |
| 1 | 0 | 1 | — | $2,275 | $2,275 | $2,450 | Unfurnished |
| 1 | 0 | 1 | — | $2,000 | $2,000 | $2,450 | Unfurnished |
| 1 | 1 | 1 | — | $3,090 | $3,090 | $3,450 | Unfurnished |
| 1 | 1 | 1 | — | $3,436 | $3,436 | $3,450 | Unfurnished |
# of Buildings: 3
# of Units Total: 5
Dishwasher: 5
Disposal: 5
Refrigerator: 5
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
190.2x
List Price / Annual Gross Rent
Cap Rate
5.26%
NOI / List Price
Net Operating Income: $210,000
Interior
Interior Features: Ceiling Fans, Utility Room, Walk-in Closets
Room Type: Den, Family Room, Living Room, Other, Sunroom, Utility Room
Flooring: Wood
Cooling: Wall Window Units
Heating: Baseboard
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Washer
Fireplace: Den
Laundry: Inside, In Kitchen, Dryer Included, Washer Included
Exterior
Stories Total: 1
Levels: One
Security Features: Carbon Monoxide Detectors, Fire Detection System, Gated Community, Key Card Entry, Smoke Detectors
Pool: None
View: Courtyard
Garage and Parking
Parking: Garage
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: UNAVAILABLE
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 852 11th St, Santa Monica, CA 90403. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,196,000
Total Interest
$4,076,322
Total Payment
$7,272,322
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$24,512
per month
Property History for 852 11th St
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 852 11th St