$3,850,000
472 Rosecrans Avenue, Manhattan Beach CA 90266
Multi-Family (4 Units)
Property type
23 days
On market
$1,446
Price per sqft
4 cars
Garage
1966
Year built
2,882 sqft
Lot size
Home highlights
Open Houses
Overview
Turn Key Ocean View Modern Trophy Building in the prime Sand Section of Manhattan Beach! Generating $19,663 monthly, NOI of $158,6568, Cap Rate of 4.12%. Some upside in long term rents possible and this building lies within the MB Coastal Zone where lucrative short term rentals are legal. Walking to the beach, and the best restaurants, cafes, yoga studios, and trendy...
Listing provided by: Mitch Hagerman DRE #01897438 310-963-4358, Vista Sotheby's International Realty
Listing updated: May 27, 2026 at 10:53pm.
Last checked: Jun 3, 2026 at 06:30am
Source: CRMLS #26830069
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | 1 | $7,750 | $7,750 | $8,250 | Unfurnished |
| 1 | 2 | 2 | 1 | $4,800 | $4,800 | $5,000 | Unfurnished |
| 1 | 1 | 1 | 1 | $3,750 | $3,750 | $4,000 | Unfurnished |
| 1 | 0 | 1 | 1 | $2,750 | $2,750 | $2,750 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Dishwasher: 4
Disposal: 4
Refrigerator: 4
Financial Snapshot
Gross Rent Multiplier
16.3x
List Price / Annual Gross Rent
Cap Rate
4.13%
NOI / List Price
Net Operating Income: $159,168
Interior
Interior Features: Ceiling Fans
Flooring: Wood
Cooling: None
Heating: Fireplaces
Appliances: Barbecue, Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Washer
Laundry: In Garage, Laundry Room, Dryer Included, Washer Included
Exterior
Architectural Style: Modern
Stories Total: 3
Levels: Multi Split
Direction Faces: North
View: Ocean, Peek Aboo
Garage and Parking
Parking: Carport, Door Single, Driveway, Garage
Garage Spaces: 4
Uncovered Spaces: 3
Parking Total: 10
Lot Information
Land Lease: No
Parcel #: 4175006020
Zoning: MNRH
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 472 Rosecrans Avenue, Manhattan Beach, CA 90266. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,080,000
Total Interest
$3,928,370
Total Payment
$7,008,370
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$23,628
per month
Property History for 472 Rosecrans Avenue
Manhattan Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90266.
Similar Homes
Listings with similar prices to 472 Rosecrans Avenue