
Deal numbers
- Est. cap rate
- 0.3%
- Assumed rent, all units
- $13,960/mo
- Units
- 4
- Price per unit
- $6,250,000
- Est. annual NOI
- $83,760
- 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.
- Effective gross income
- $159,144
- Operating expenses
- $79,572
- Net operating income
- $79,572
- Annual debt service
- $1,496,931
- Annual cash flow
- -$1,417,359
- Cash on cash return
- -22.7%
- Down payment
- $6,250,000
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 5,967 sqft
- Lot size
- 4,979 sqft
- Year built
- 1922
- Stories
- 2
- Garage spaces
- 2
- Style
- Traditional
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Coastline,Ocean,Pier,Catalina,Bay,White Water,City Lights,Water,Panoramic
- Status
- Active
- Days on market
- 169
- MLS #
- 240754817
About this property
Commanding one of the most prominent corner positions on The Strand, 1000 The Strand is a rare multi-generational legacy coastal compound, completely remodeled in 2020, spanning approximately 6,000 square feet on an oversized, elevated lot along the coveted south-facing stretch of Manhattan Beach's most prestigious coastline. With sweeping Pacific Ocean views and a privileged vantage above the boardwalk, the residence offers a level of presence and architectural scale seldom found along this celebrated shoreline. A spectacular 400-square-foot oceanfront terrace overlooks the Pacific and the iconic Manhattan Beach Pier, serving as the home's signature gathering space. From this elevated vantage point, owners enjoy uninterrupted sunsets and a front-row seat to Manhattan Beach's most iconic coastal moments, including world-class AVP volleyball tournaments and the beloved December fireworks display. Positioned along The Strand and a short stroll to downtown Manhattan Beach, the property offers effortless access to boutique shopping, acclaimed restaurants, cafes, and the vibrant lifestyle that has made Manhattan Beach one of Southern California's most desirable beach communities.Rarely do properties of this scale and positioning come to market along The Strand. 1000 The Strand represents a true trophy estate and an opportunity to secure one of Manhattan Beach's most exceptional oceanfront residences.
Location
1000 The Strand
Manhattan Beach, Los Angeles, CA, 90266