$2,895,000
-$84,0001018 21st Street, Santa Monica CA 90403
Multi-Family (5 Units)
Property type
6 days
On market
$505
Price per sqft
5 cars
Garage
1956
Year built
6,614 sqft
Lot size
Home highlights
Open Houses
Overview
Ideally situated North of Wilshire on a beautiful tree-lined street just moments from Montana Avenue, 1018 21st Street presents a unique opportunity to acquire a premier 5-unit apartment property in Santa Monica's most coveted neighborhood.The property features an attractive unit mix consisting of one spacious 3-bedroom, 2-bath residence, two remodeled 2-bedroom, 2-bath units...
Listing provided by: James Dutton DRE #00864227 310-670-5119, J. D. Realty Company
Listing updated: Jun 2, 2026 at 06:17pm.
Last checked: Jun 2, 2026 at 07:00pm
Source: CRMLS #26840203
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 1 | $1,542 | $1,542 | $6,500 | Unfurnished |
| 1 | 2 | 2 | 1 | $4,595 | $4,595 | $5,500 | Unfurnished |
| 1 | 2 | 2 | 1 | $4,495 | $4,495 | $5,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $1,908 | $1,908 | $4,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $988 | $988 | $4,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
17.8x
List Price / Annual Gross Rent
Cap Rate
5.38%
NOI / List Price
Net Operating Income: $155,836
Interior
Heating: Wall Furnace, Zoned
Laundry: Common Area
Exterior
Architectural Style: Spanish
Stories Total: 1
Levels: Two
Foundation: Raised
Garage and Parking
Parking: Garage
Garage Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 4277024017
Zoning: SMR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1018 21st Street, Santa Monica, CA 90403. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,316,000
Total Interest
$2,953,930
Total Payment
$5,269,930
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,804
per month
Property History for 1018 21st 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 1018 21st Street