
Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $6,560/mo
- Units
- 2
- Price per unit
- $849,500
- Est. annual NOI
- $39,360
- 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
- $74,784
- Operating expenses
- $37,392
- Net operating income
- $37,392
- Annual debt service
- $101,731
- Annual cash flow
- -$64,339
- Cash on cash return
- -15.1%
- Down payment
- $424,750
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
- 2
- Building size
- 1,626 sqft
- Lot size
- 4,986 sqft
- Year built
- 1925
- Stories
- 1
- Garage spaces
- 2
- Style
- Spanish
- Heating
- Fireplace(s),Floor Furnace
- Cooling
- None
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 59
- MLS #
- 245001815
About this property
1620 California Avenue is a rare offering North of Wilshire, where architectural character, coastal living, and investment potential come together in one of Santa Monica’s most coveted settings. An original Spanish Revival duplex, the property possesses the kind of character that cannot be recreated. Its architecture reflects the craftsmanship, proportions, and romance of another era, while its duplex configuration creates an uncommon level of flexibility for today’s buyer. Live in one residence and lease the other, restore the property into a distinctive architectural compound, or hold it as a long term investment in one of Santa Monica’s most enduring neighborhoods. Beyond the property itself, the location is truly exceptional. Montana Avenue, Palisades Park, the Pacific Ocean, Third Street Promenade, celebrated restaurants, boutique shopping, and the best of Santa Monica are all just moments away. This is a neighborhood defined not only by its desirability, but by its scarcity. For the buyer who values authenticity over the ordinary, 1620 California Avenue offers something increasingly difficult to find: an original piece of Santa Monica with the flexibility to shape its future. Whether restored as a remarkable Spanish Revival residence, enjoyed as an owner user duplex, or held as a premier coastal investment, the opportunity is as much about what already exists as it is about what can be created. Architectural heritage. Coveted location. Exceptional flexibility. A property with a story worth continuing.
Location
1620 California
Santa Monica, Los Angeles, CA, 90403