$3,550,000
914 20th Street, Santa Monica CA 90403
Multi-Family (6 Units)
Property type
3 days
On market
$914
Price per sqft
N/A
Garage
1952
Year built
8,006 sqft
Lot size
Home highlights
Open Houses
Overview
* Front unit is vacant and can be viewed anytime * 914 20th Street presents a rare opportunity to acquire a charming six-unit bungalow-style apartment complex in one of Santa Monica's most desirable North of Wilshire locations, less than 1.25 blocks from Montana Avenue.The property features an excellent unit mix consisting of five 1-bedroom / 1-bath cottage-style units and one...
Listing provided by: Dennis Wong DRE #01895999 310-880-5368, Sunshine Realty
Listing updated: Jun 2, 2026 at 11:34pm.
Last checked: Jun 3, 2026 at 07:31pm
Source: CRMLS #26841643
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 1 | 1 | — | $3,652 | $14,608 | $15,500 | Unfurnished |
| 1 | 1 | 1 | — | $4,000 | $0 | $4,000 | Unfurnished |
| 1 | 2 | 1 | — | $3,244 | $3,244 | $4,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Dishwasher: 6
Refrigerator: 6
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
12.3x
List Price / Annual Gross Rent
Cap Rate
5.69%
NOI / List Price
Net Operating Income: $202,000
Interior
Cooling: Wall Window Units
Heating: Floor Furnace
Appliances: Dishwasher, Refrigerator, Dryer, Washer
Laundry: Stacked, Dryer Included, Washer Included
Exterior
Stories Total: 2
Levels: Multi Split
Garage and Parking
Parking: Door Single, Garage, Private, Community Structure
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 4277011003
Zoning: SMR2*
Lot Size Dimensions: 50x160
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 914 20th Street, Santa Monica, CA 90403. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,840,000
Total Interest
$3,622,263
Total Payment
$6,462,263
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$21,799
per month
Property History for 914 20th 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 20th Street