← Back to listings
Duplex at 238 Bicknell
$1,599,000
238 Bicknell
Santa Monica, Los Angeles, 90405
Duplex · 2 units
Active · 204 days on market

Deal numbers

Est. cap rate
2.7%
Assumed rent, all units
$7,100/mo
Units
2
Price per unit
$799,500
Est. annual NOI
$42,600
Expense assumption
50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

5.0%
50%
25%
7.00%
Effective gross income
$80,940
Operating expenses
$40,470
Net operating income
$40,470
Annual debt service
$95,744
Annual cash flow
-$55,274
Cash on cash return
-13.8%
Down payment
$399,750

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type
Duplex
Bedrooms
4
Building size
2,369 sqft
Lot size
6,006 sqft
Year built
1920
Stories
2
Garage spaces
4
Pool
None
Status
Active
Days on market
204
MLS #
240341005

About this property

The Bicknell Residences is a multifamily property located in the Ocean Park neighborhood of Santa Monica. This property is being sold pursuant to a court-supervised partition process and is subject to court confirmation. Duplex per public record; four units on site. Buyer to verify legal status and permits. Originally constructed in 1920, the property features approximately ±2,369 square feet of improvements situated on a ±6,006 square foot lot. The property offers a unit mix consisting of one two-bedroom, one-bathroom unit with office, and three one-bedroom, one-bathroom units, including configurations with a den and utility room. The improvements reflect classic Santa Monica architectural character, including traditional design elements, original wood siding, and period detailing. Select units feature updated interiors, while others retain original finishes. Lower units provide both front and rear access, offering functional separation and flexibility of use. The property includes four detached garages and a shared on-site laundry area. The site layout incorporates a rear patio area adjacent to the garage structure. Buyer to verify potential uses and development standards. The property is master metered for water and separately metered for gas and electricity. Each unit is equipped with an individual water heater. Ocean Park is a well-established coastal neighborhood known for its residential setting, walkability, and proximity to neighborhood amenities. The property is located near Main Street, providing access to a range of dining, retail, and service-oriented uses. The location offers proximity to the Santa Monica Pier, Third Street Promenade, and surrounding coastal destinations, as well as nearby parks and recreational areas. The property also provides convenient access to Lincoln Boulevard, Pico Boulevard, Santa Monica Boulevard, and the I-10 Freeway, connecting to Santa Monica, Venice, Culver City, Westwood, Century City, and other Westside employment centers. Buyer to verify all property details, including square footage, unit configuration, zoning, permits, and allowable uses.

Location

238 Bicknell

Santa Monica, Los Angeles, CA, 90405

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

238 Bicknell, Santa Monica CA | Multifamily for Sale