$2,550,000
914 18th Street, Santa Monica CA 90403
Multi-Family (7 Units)
Property type
4 days
On market
$500
Price per sqft
N/A
Garage
1927
Year built
8,023 sqft
Lot size
Open Houses
Overview
Presenting a rare value-add development in the heart of Santa Monica! Delivered RTI, this property is fully approved for a thoughtfully designed 7-unit apartment complex. The existing site currently offers a charming courtyard arrangement of four bungalow-style residences one one-bedroom and three two-bedrooms surrounding a sun-filled garden. The approved plans reimagine the...
Listing provided by: Jimmy Heckenberg DRE #01910100 310-650-1116, Rodeo Realty
Listing updated: Jun 1, 2026 at 05:24pm.
Last checked: Jun 5, 2026 at 08:30am
Source: CRMLS #26841047
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $8,650 | $8,650 | $0 | Unfurnished |
| 2 | 2 | 2 | — | $7,500 | $7,500 | $0 | Unfurnished |
| 1 | 2 | 2 | — | $6,850 | $6,850 | $0 | Unfurnished |
| 2 | 1 | 1 | — | $5,500 | $5,500 | $0 | Unfurnished |
| 1 | 0 | 1 | — | $3,950 | $3,950 | $0 | Unfurnished |
# of Buildings: 2
# of Units Total: 7
Financial Snapshot
Gross Rent Multiplier
6.6x
List Price / Annual Gross Rent
Cap Rate
11.19%
NOI / List Price
Net Operating Income: $285,302
Interior
Cooling: None
Heating: None
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Multi Split
Property Condition: Fixer, Repairs Major
Common Walls: One Common Wall
Garage and Parking
Parking: None
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 4277009003
Zoning: SMR2*
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 914 18th 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 914 18th 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 914 18th Street