← Back to listings
Duplex at 1620 California
$1,699,000
1620 California
Santa Monica, Los Angeles, 90403
Duplex · 2 units
Active · 59 days on market

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.

5.0%
50%
25%
7.00%
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

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

1620 California, Santa Monica CA | Multifamily for Sale