$2,550,000
1127 5th Street, Santa Monica CA 90403
Multi-Family (8 Units)
Property type
21 days
On market
$401
Price per sqft
N/A
Garage
1953
Year built
7,494 sqft
Lot size
Open Houses
Overview
A well-maintained 8-unit apartment community ideally located in one of Santa Monica's most sought-after and supply-constrained residential neighborhoods. Built in 1953 and coming to market for the first time in over 50 years, this offering represents a true generational ownership event a rare, pride-of-ownership asset in one of the most coveted and barrier-to-entry coastal...
Listing provided by: John Boyett DRE #02056759, CBRE
Listing updated: May 23, 2026 at 04:18pm.
Last checked: Jun 5, 2026 at 07:30am
Source: CRMLS #26834663
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 0 | 1 | — | $791 | $791 | $2,150 | Unfurnished |
| 1 | 1 | 1 | — | $1,137 | $1,137 | $2,650 | Unfurnished |
| 6 | 2 | 1 | — | $2,718 | $16,309 | $20,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Financial Snapshot
Gross Rent Multiplier
11.7x
List Price / Annual Gross Rent
Cap Rate
5.28%
NOI / List Price
Net Operating Income: $134,709
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 4292012018
Zoning: SMR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1127 5th Street, Santa Monica, CA 90403. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,040,000
Total Interest
$2,601,908
Total Payment
$4,641,908
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$15,700
per month
Property History for 1127 5th Street
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 1127 5th Street