
Deal numbers
- Est. cap rate
- 0.7%
- Assumed rent, all units
- $10,470/mo
- Units
- 3
- Price per unit
- $3,200,000
- Est. annual NOI
- $62,820
- 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
- $119,358
- Operating expenses
- $59,679
- Net operating income
- $59,679
- Annual debt service
- $574,821
- Annual cash flow
- -$515,142
- Cash on cash return
- -21.5%
- Down payment
- $2,400,000
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
- Triplex
- Bedrooms
- 4
- Bathrooms
- 4
- Building size
- 2,436 sqft
- Lot size
- 3,006 sqft
- Year built
- 1950
- Stories
- 2
- Garage spaces
- 3
- Cooling
- None
- Pool
- None
- View
- Coastline,Ocean,Catalina,White Water,Water,Panoramic
- Status
- Active
- Days on market
- 65
- MLS #
- 245981843
About this property
Welcome to 1416 The Strand, an exceptional opportunity to own in one of the most desirable locations on the Manhattan Beach Strand. Located just a short stroll from Downtown Manhattan Beach, the property enjoys an iconic view of the Manhattan Beach Pier — a combination of walkability and views that very few Strand properties can boast. With a rating of 92 “Walker’s Paradise” on WalkScore.com, the beach, shops, restaurants, and downtown amenities are all close at hand. Situated on a full lot, this versatile triplex offers three distinct residences, ocean views, and an exceptional beachfront setting. The spacious main-level residence features 2 bedrooms and 2 bathrooms, along with a private courtyard that provides a peaceful outdoor retreat. At Strand level, a studio unit with a full kitchen offers convenient beachside living with immediate access to The Strand. Completing the property is a one-bedroom unit above the garage, highlighted by its own private ocean-view deck. With three separate living spaces, multiple outdoor areas, a full lot, and an irreplaceable beachfront location, 1416 The Strand offers flexibility for an owner-user, investor, or future development. The property also presents attractive short- or long-term rental potential, with vacation rentals now permitted in the Coastal Zone. Offered at $9.6 million, this is a compelling opportunity to acquire a full-lot property in one of the most desirable stretches of the Manhattan Beach Strand for under $10 million.
Location
1416 The Strand
Manhattan Beach, Los Angeles, CA, 90266