$2,350,000
-$100,0002122 20th Street, Santa Monica CA 90405
Multi-Family (6 Units)
Property type
112 days
On market
$781
Price per sqft
N/A
Garage
1929
Year built
7,940 sqft
Lot size
Home highlights
Open Houses
Overview
4% assumable interest rate until November 2026! Exceptional six-unit investment opportunity in a prime Santa Monica location, just moments from Santa Monica College. This well-positioned multifamily property features six spacious 1-bedroom, 1-bathroom units, offering strong rental appeal in one of the Westside's most desirable and supply-constrained rental markets.With two...
Listing provided by: David Miller DRE #02105346 323-948-7507, Miller & Desatnik Realty Co.
Listing updated: Apr 16, 2026 at 05:04pm.
Last checked: Jun 13, 2026 at 08:00am
Source: CRMLS #26653771
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,595 | $2,595 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,700 | $2,700 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,700 | $2,700 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,595 | $2,595 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,494 | $1,494 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,575 | $2,575 | $2,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Refrigerator: 6
Financial Snapshot
Gross Rent Multiplier
13.1x
List Price / Annual Gross Rent
Cap Rate
5.3%
NOI / List Price
Net Operating Income: $123,272
Interior
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Stories Total: 1
Levels: One
Garage and Parking
Parking: Garage
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 4273002004
Zoning: SMR2*
Community
HOA: No
Senior Community: No