828 Venice Blvd, Venice, CA 90291 | For Sale

Back to Search    

For Sale $3,499,000 ($1,127.26 per Sq Ft)

$3,499,000 ($1,127.26 per Sq Ft)
  • Five Stars
  • (0)
  • 7 Bedrooms
  • 6.00 Bathrooms
  • 3,104 Sq Ft
  • 7,623 Sq Ft

Description

RTI DEVELOPMENT PROJECT WEST OF LINCOLN BLVD. Land, entitlements and ready to issue plans for an approximately 9,000 square foot, 9-unit (+ 2 single ADU'S that can be legalized after Certificate of Occupancy) ultra modern building. Prominant corner location along Venice Blvd. between Lincoln Blvd and Abbot Kinney. Property was updated/renovated and leased in 2023 and can be kept as exisiting income property until buyer wants to develop. CALL LA1 FOR INFO. DO NOT DISTURB TENANTS.

Loading map...

Amenities

Garage
Pool
Garden
Security System
Internet
Telephone
Heating
Fireplace
Balcony & Patio
TV / Cable
Laundry
Hardwood Floors
Spa
Air Conditioning
Solar Power
Floor Plan
Great Views
Natural Light
Quiet
Water View
Elevator
Guest Unit(s)
Furnished
220 Volt

Income

Rental Units


The income description goes here to explain

Expenses

Property Details

List Price $3,499,000
Property Type Triplex (3-units)
Usable Sqft 3,104
Number of Stories 2 stories
Parking Spots 0 spots
Year Built 0
Last Sold Unknown
Sold Price Unknown
APN # 4237009028
MLS # 24473425
Property ID 318728732
Lot Sqft 7,623
Zoning LAR3
Total Units 3
Days on Market 129
Original List Price $3,995,000
Date Updated January 29, 2025
Date Created December 18, 2024
Unit # Beds Baths Current Rent Proforma Rent
Unit #1 0 0.00 $0 $0
Gross Income (Yr) $ 0
Operating Expenses $ 0
Net Income (Yr) $ 0
Cap Rate 4.00%
$
%
Compare rates
%
CanvasJS.com
Your payment
$24,633
per month
CanvasJS.com
Estimated payment $24,633 /mo
Loan amount $3,499,000
Down payment $0
Interest rate 7.5%
Loan term 30 years
Taxes & insurance included? YES
Property tax 1.2%/YR
Homeowner's insurance $67/mo
HOA dues $0/mo

Payment Breakdown

CanvasJS.com
Your payment
$24,633
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $5,308,108 in interest.
MONTH PRINCIPAL & INTEREST PRINCIPAL INTEREST PRINCIPAL REMAINING
1 $24,466 $2,597 $21,869 $3,496,403
2 $24,466 $2,613 $21,853 $3,493,789
3 $24,466 $2,630 $21,836 $3,491,159
4 $24,466 $2,646 $21,820 $3,488,513
5 $24,466 $2,663 $21,803 $3,485,850
6 $24,466 $2,679 $21,787 $3,483,171
7 $24,466 $2,696 $21,770 $3,480,475
8 $24,466 $2,713 $21,753 $3,477,762
9 $24,466 $2,730 $21,736 $3,475,032
10 $24,466 $2,747 $21,719 $3,472,285
11 $24,466 $2,764 $21,702 $3,469,521
12 $24,466 $2,782 $21,685 $3,466,739
13 $24,466 $2,799 $21,667 $3,463,940
14 $24,466 $2,816 $21,650 $3,461,124
15 $24,466 $2,834 $21,632 $3,458,290
16 $24,466 $2,852 $21,614 $3,455,438
17 $24,466 $2,870 $21,596 $3,452,569
18 $24,466 $2,887 $21,579 $3,449,681
19 $24,466 $2,905 $21,561 $3,446,776
20 $24,466 $2,924 $21,542 $3,443,852
21 $24,466 $2,942 $21,524 $3,440,910
22 $24,466 $2,960 $21,506 $3,437,950
23 $24,466 $2,979 $21,487 $3,434,971
24 $24,466 $2,997 $21,469 $3,431,974
25 $24,466 $3,016 $21,450 $3,428,957
26 $24,466 $3,035 $21,431 $3,425,922
27 $24,466 $3,054 $21,412 $3,422,868
28 $24,466 $3,073 $21,393 $3,419,795
29 $24,466 $3,092 $21,374 $3,416,703
30 $24,466 $3,112 $21,354 $3,413,591
31 $24,466 $3,131 $21,335 $3,410,460
32 $24,466 $3,151 $21,315 $3,407,310
33 $24,466 $3,170 $21,296 $3,404,139
34 $24,466 $3,190 $21,276 $3,400,949
35 $24,466 $3,210 $21,256 $3,397,739
36 $24,466 $3,230 $21,236 $3,394,509
37 $24,466 $3,250 $21,216 $3,391,259
38 $24,466 $3,271 $21,195 $3,387,988
39 $24,466 $3,291 $21,175 $3,384,697
40 $24,466 $3,312 $21,154 $3,381,385
41 $24,466 $3,332 $21,134 $3,378,053
42 $24,466 $3,353 $21,113 $3,374,700
43 $24,466 $3,374 $21,092 $3,371,326
44 $24,466 $3,395 $21,071 $3,367,931
45 $24,466 $3,416 $21,050 $3,364,514
46 $24,466 $3,438 $21,028 $3,361,076
47 $24,466 $3,459 $21,007 $3,357,617
48 $24,466 $3,481 $20,985 $3,354,136
49 $24,466 $3,503 $20,963 $3,350,634
50 $24,466 $3,525 $20,941 $3,347,109
51 $24,466 $3,547 $20,919 $3,343,562
52 $24,466 $3,569 $20,897 $3,339,994
53 $24,466 $3,591 $20,875 $3,336,403
54 $24,466 $3,613 $20,853 $3,332,789
55 $24,466 $3,636 $20,830 $3,329,153
56 $24,466 $3,659 $20,807 $3,325,494
57 $24,466 $3,682 $20,784 $3,321,813
58 $24,466 $3,705 $20,761 $3,318,108
59 $24,466 $3,728 $20,738 $3,314,380
60 $24,466 $3,751 $20,715 $3,310,629
61 $24,466 $3,775 $20,691 $3,306,854
62 $24,466 $3,798 $20,668 $3,303,056
63 $24,466 $3,822 $20,644 $3,299,234
64 $24,466 $3,846 $20,620 $3,295,389
65 $24,466 $3,870 $20,596 $3,291,519
66 $24,466 $3,894 $20,572 $3,287,625
67 $24,466 $3,918 $20,548 $3,283,706
68 $24,466 $3,943 $20,523 $3,279,764
69 $24,466 $3,967 $20,499 $3,275,796
70 $24,466 $3,992 $20,474 $3,271,804
71 $24,466 $4,017 $20,449 $3,267,787
72 $24,466 $4,042 $20,424 $3,263,744
73 $24,466 $4,068 $20,398 $3,259,677
74 $24,466 $4,093 $20,373 $3,255,584
75 $24,466 $4,119 $20,347 $3,251,465
76 $24,466 $4,144 $20,322 $3,247,321
77 $24,466 $4,170 $20,296 $3,243,150
78 $24,466 $4,196 $20,270 $3,238,954
79 $24,466 $4,223 $20,243 $3,234,732
80 $24,466 $4,249 $20,217 $3,230,483
81 $24,466 $4,275 $20,191 $3,226,207
82 $24,466 $4,302 $20,164 $3,221,905
83 $24,466 $4,329 $20,137 $3,217,576
84 $24,466 $4,356 $20,110 $3,213,220
85 $24,466 $4,383 $20,083 $3,208,836
86 $24,466 $4,411 $20,055 $3,204,426
87 $24,466 $4,438 $20,028 $3,199,987
88 $24,466 $4,466 $20,000 $3,195,521
89 $24,466 $4,494 $19,972 $3,191,027
90 $24,466 $4,522 $19,944 $3,186,505
91 $24,466 $4,550 $19,916 $3,181,955
92 $24,466 $4,579 $19,887 $3,177,376
93 $24,466 $4,607 $19,859 $3,172,769
94 $24,466 $4,636 $19,830 $3,168,132
95 $24,466 $4,665 $19,801 $3,163,467
96 $24,466 $4,694 $19,772 $3,158,773
97 $24,466 $4,724 $19,742 $3,154,049
98 $24,466 $4,753 $19,713 $3,149,296
99 $24,466 $4,783 $19,683 $3,144,513
100 $24,466 $4,813 $19,653 $3,139,700
101 $24,466 $4,843 $19,623 $3,134,857
102 $24,466 $4,873 $19,593 $3,129,984
103 $24,466 $4,904 $19,562 $3,125,081
104 $24,466 $4,934 $19,532 $3,120,147
105 $24,466 $4,965 $19,501 $3,115,181
106 $24,466 $4,996 $19,470 $3,110,185
107 $24,466 $5,027 $19,439 $3,105,158
108 $24,466 $5,059 $19,407 $3,100,099
109 $24,466 $5,090 $19,376 $3,095,009
110 $24,466 $5,122 $19,344 $3,089,887
111 $24,466 $5,154 $19,312 $3,084,732
112 $24,466 $5,186 $19,280 $3,079,546
113 $24,466 $5,219 $19,247 $3,074,327
114 $24,466 $5,251 $19,215 $3,069,076
115 $24,466 $5,284 $19,182 $3,063,791
116 $24,466 $5,317 $19,149 $3,058,474
117 $24,466 $5,351 $19,115 $3,053,124
118 $24,466 $5,384 $19,082 $3,047,740
119 $24,466 $5,418 $19,048 $3,042,322
120 $24,466 $5,451 $19,015 $3,036,870
121 $24,466 $5,486 $18,980 $3,031,385
122 $24,466 $5,520 $18,946 $3,025,865
123 $24,466 $5,554 $18,912 $3,020,311
124 $24,466 $5,589 $18,877 $3,014,722
125 $24,466 $5,624 $18,842 $3,009,098
126 $24,466 $5,659 $18,807 $3,003,439
127 $24,466 $5,695 $18,771 $2,997,744
128 $24,466 $5,730 $18,736 $2,992,014
129 $24,466 $5,766 $18,700 $2,986,248
130 $24,466 $5,802 $18,664 $2,980,446
131 $24,466 $5,838 $18,628 $2,974,608
132 $24,466 $5,875 $18,591 $2,968,733
133 $24,466 $5,911 $18,555 $2,962,822
134 $24,466 $5,948 $18,518 $2,956,873
135 $24,466 $5,986 $18,480 $2,950,888
136 $24,466 $6,023 $18,443 $2,944,865
137 $24,466 $6,061 $18,405 $2,938,804
138 $24,466 $6,098 $18,368 $2,932,706
139 $24,466 $6,137 $18,329 $2,926,569
140 $24,466 $6,175 $18,291 $2,920,394
141 $24,466 $6,214 $18,252 $2,914,181
142 $24,466 $6,252 $18,214 $2,907,928
143 $24,466 $6,291 $18,175 $2,901,637
144 $24,466 $6,331 $18,135 $2,895,306
145 $24,466 $6,370 $18,096 $2,888,936
146 $24,466 $6,410 $18,056 $2,882,526
147 $24,466 $6,450 $18,016 $2,876,075
148 $24,466 $6,491 $17,975 $2,869,585
149 $24,466 $6,531 $17,935 $2,863,054
150 $24,466 $6,572 $17,894 $2,856,482
151 $24,466 $6,613 $17,853 $2,849,869
152 $24,466 $6,654 $17,812 $2,843,215
153 $24,466 $6,696 $17,770 $2,836,519
154 $24,466 $6,738 $17,728 $2,829,781
155 $24,466 $6,780 $17,686 $2,823,001
156 $24,466 $6,822 $17,644 $2,816,179
157 $24,466 $6,865 $17,601 $2,809,314
158 $24,466 $6,908 $17,558 $2,802,406
159 $24,466 $6,951 $17,515 $2,795,455
160 $24,466 $6,994 $17,472 $2,788,461
161 $24,466 $7,038 $17,428 $2,781,423
162 $24,466 $7,082 $17,384 $2,774,341
163 $24,466 $7,126 $17,340 $2,767,214
164 $24,466 $7,171 $17,295 $2,760,043
165 $24,466 $7,216 $17,250 $2,752,828
166 $24,466 $7,261 $17,205 $2,745,567
167 $24,466 $7,306 $17,160 $2,738,261
168 $24,466 $7,352 $17,114 $2,730,909
169 $24,466 $7,398 $17,068 $2,723,511
170 $24,466 $7,444 $17,022 $2,716,067
171 $24,466 $7,491 $16,975 $2,708,576
172 $24,466 $7,537 $16,929 $2,701,039
173 $24,466 $7,585 $16,881 $2,693,454
174 $24,466 $7,632 $16,834 $2,685,822
175 $24,466 $7,680 $16,786 $2,678,143
176 $24,466 $7,728 $16,738 $2,670,415
177 $24,466 $7,776 $16,690 $2,662,639
178 $24,466 $7,825 $16,642 $2,654,815
179 $24,466 $7,873 $16,593 $2,646,941
180 $24,466 $7,923 $16,543 $2,639,019
181 $24,466 $7,972 $16,494 $2,631,047
182 $24,466 $8,022 $16,444 $2,623,025
183 $24,466 $8,072 $16,394 $2,614,953
184 $24,466 $8,123 $16,343 $2,606,830
185 $24,466 $8,173 $16,293 $2,598,657
186 $24,466 $8,224 $16,242 $2,590,432
187 $24,466 $8,276 $16,190 $2,582,156
188 $24,466 $8,328 $16,138 $2,573,829
189 $24,466 $8,380 $16,086 $2,565,449
190 $24,466 $8,432 $16,034 $2,557,017
191 $24,466 $8,485 $15,981 $2,548,533
192 $24,466 $8,538 $15,928 $2,539,995
193 $24,466 $8,591 $15,875 $2,531,404
194 $24,466 $8,645 $15,821 $2,522,759
195 $24,466 $8,699 $15,767 $2,514,061
196 $24,466 $8,753 $15,713 $2,505,308
197 $24,466 $8,808 $15,658 $2,496,500
198 $24,466 $8,863 $15,603 $2,487,637
199 $24,466 $8,918 $15,548 $2,478,719
200 $24,466 $8,974 $15,492 $2,469,745
201 $24,466 $9,030 $15,436 $2,460,714
202 $24,466 $9,087 $15,379 $2,451,628
203 $24,466 $9,143 $15,323 $2,442,485
204 $24,466 $9,200 $15,266 $2,433,284
205 $24,466 $9,258 $15,208 $2,424,026
206 $24,466 $9,316 $15,150 $2,414,710
207 $24,466 $9,374 $15,092 $2,405,336
208 $24,466 $9,433 $15,033 $2,395,904
209 $24,466 $9,492 $14,974 $2,386,412
210 $24,466 $9,551 $14,915 $2,376,861
211 $24,466 $9,611 $14,855 $2,367,250
212 $24,466 $9,671 $14,795 $2,357,580
213 $24,466 $9,731 $14,735 $2,347,849
214 $24,466 $9,792 $14,674 $2,338,057
215 $24,466 $9,853 $14,613 $2,328,204
216 $24,466 $9,915 $14,551 $2,318,289
217 $24,466 $9,977 $14,489 $2,308,312
218 $24,466 $10,039 $14,427 $2,298,273
219 $24,466 $10,102 $14,364 $2,288,171
220 $24,466 $10,165 $14,301 $2,278,006
221 $24,466 $10,228 $14,238 $2,267,778
222 $24,466 $10,292 $14,174 $2,257,485
223 $24,466 $10,357 $14,109 $2,247,129
224 $24,466 $10,421 $14,045 $2,236,707
225 $24,466 $10,487 $13,979 $2,226,221
226 $24,466 $10,552 $13,914 $2,215,669
227 $24,466 $10,618 $13,848 $2,205,051
228 $24,466 $10,684 $13,782 $2,194,366
229 $24,466 $10,751 $13,715 $2,183,615
230 $24,466 $10,818 $13,648 $2,172,796
231 $24,466 $10,886 $13,580 $2,161,910
232 $24,466 $10,954 $13,512 $2,150,956
233 $24,466 $11,023 $13,443 $2,139,934
234 $24,466 $11,091 $13,375 $2,128,842
235 $24,466 $11,161 $13,305 $2,117,682
236 $24,466 $11,230 $13,236 $2,106,451
237 $24,466 $11,301 $13,165 $2,095,151
238 $24,466 $11,371 $13,095 $2,083,779
239 $24,466 $11,442 $13,024 $2,072,337
240 $24,466 $11,514 $12,952 $2,060,823
241 $24,466 $11,586 $12,880 $2,049,237
242 $24,466 $11,658 $12,808 $2,037,579
243 $24,466 $11,731 $12,735 $2,025,848
244 $24,466 $11,804 $12,662 $2,014,043
245 $24,466 $11,878 $12,588 $2,002,165
246 $24,466 $11,952 $12,514 $1,990,213
247 $24,466 $12,027 $12,439 $1,978,185
248 $24,466 $12,102 $12,364 $1,966,083
249 $24,466 $12,178 $12,288 $1,953,905
250 $24,466 $12,254 $12,212 $1,941,651
251 $24,466 $12,331 $12,135 $1,929,320
252 $24,466 $12,408 $12,058 $1,916,913
253 $24,466 $12,485 $11,981 $1,904,427
254 $24,466 $12,563 $11,903 $1,891,864
255 $24,466 $12,642 $11,824 $1,879,222
256 $24,466 $12,721 $11,745 $1,866,501
257 $24,466 $12,800 $11,666 $1,853,701
258 $24,466 $12,880 $11,586 $1,840,821
259 $24,466 $12,961 $11,505 $1,827,860
260 $24,466 $13,042 $11,424 $1,814,818
261 $24,466 $13,123 $11,343 $1,801,694
262 $24,466 $13,205 $11,261 $1,788,489
263 $24,466 $13,288 $11,178 $1,775,201
264 $24,466 $13,371 $11,095 $1,761,830
265 $24,466 $13,455 $11,011 $1,748,375
266 $24,466 $13,539 $10,927 $1,734,837
267 $24,466 $13,623 $10,843 $1,721,214
268 $24,466 $13,708 $10,758 $1,707,505
269 $24,466 $13,794 $10,672 $1,693,711
270 $24,466 $13,880 $10,586 $1,679,831
271 $24,466 $13,967 $10,499 $1,665,864
272 $24,466 $14,054 $10,412 $1,651,809
273 $24,466 $14,142 $10,324 $1,637,667
274 $24,466 $14,231 $10,235 $1,623,437
275 $24,466 $14,320 $10,146 $1,609,117
276 $24,466 $14,409 $10,057 $1,594,708
277 $24,466 $14,499 $9,967 $1,580,209
278 $24,466 $14,590 $9,876 $1,565,619
279 $24,466 $14,681 $9,785 $1,550,938
280 $24,466 $14,773 $9,693 $1,536,166
281 $24,466 $14,865 $9,601 $1,521,301
282 $24,466 $14,958 $9,508 $1,506,343
283 $24,466 $15,051 $9,415 $1,491,292
284 $24,466 $15,145 $9,321 $1,476,146
285 $24,466 $15,240 $9,226 $1,460,906
286 $24,466 $15,335 $9,131 $1,445,571
287 $24,466 $15,431 $9,035 $1,430,139
288 $24,466 $15,528 $8,938 $1,414,612
289 $24,466 $15,625 $8,841 $1,398,987
290 $24,466 $15,722 $8,744 $1,383,265
291 $24,466 $15,821 $8,645 $1,367,444
292 $24,466 $15,919 $8,547 $1,351,525
293 $24,466 $16,019 $8,447 $1,335,506
294 $24,466 $16,119 $8,347 $1,319,387
295 $24,466 $16,220 $8,246 $1,303,167
296 $24,466 $16,321 $8,145 $1,286,846
297 $24,466 $16,423 $8,043 $1,270,422
298 $24,466 $16,526 $7,940 $1,253,897
299 $24,466 $16,629 $7,837 $1,237,267
300 $24,466 $16,733 $7,733 $1,220,534
301 $24,466 $16,838 $7,628 $1,203,697
302 $24,466 $16,943 $7,523 $1,186,754
303 $24,466 $17,049 $7,417 $1,169,705
304 $24,466 $17,155 $7,311 $1,152,550
305 $24,466 $17,263 $7,203 $1,135,287
306 $24,466 $17,370 $7,096 $1,117,917
307 $24,466 $17,479 $6,987 $1,100,438
308 $24,466 $17,588 $6,878 $1,082,849
309 $24,466 $17,698 $6,768 $1,065,151
310 $24,466 $17,809 $6,657 $1,047,342
311 $24,466 $17,920 $6,546 $1,029,422
312 $24,466 $18,032 $6,434 $1,011,390
313 $24,466 $18,145 $6,321 $993,245
314 $24,466 $18,258 $6,208 $974,987
315 $24,466 $18,372 $6,094 $956,615
316 $24,466 $18,487 $5,979 $938,128
317 $24,466 $18,603 $5,863 $919,525
318 $24,466 $18,719 $5,747 $900,806
319 $24,466 $18,836 $5,630 $881,970
320 $24,466 $18,954 $5,512 $863,016
321 $24,466 $19,072 $5,394 $843,944
322 $24,466 $19,191 $5,275 $824,753
323 $24,466 $19,311 $5,155 $805,442
324 $24,466 $19,432 $5,034 $786,010
325 $24,466 $19,553 $4,913 $766,456
326 $24,466 $19,676 $4,790 $746,780
327 $24,466 $19,799 $4,667 $726,982
328 $24,466 $19,922 $4,544 $707,059
329 $24,466 $20,047 $4,419 $687,013
330 $24,466 $20,172 $4,294 $666,840
331 $24,466 $20,298 $4,168 $646,542
332 $24,466 $20,425 $4,041 $626,117
333 $24,466 $20,553 $3,913 $605,564
334 $24,466 $20,681 $3,785 $584,883
335 $24,466 $20,810 $3,656 $564,073
336 $24,466 $20,941 $3,525 $543,132
337 $24,466 $21,071 $3,395 $522,061
338 $24,466 $21,203 $3,263 $500,858
339 $24,466 $21,336 $3,130 $479,522
340 $24,466 $21,469 $2,997 $458,053
341 $24,466 $21,603 $2,863 $436,450
342 $24,466 $21,738 $2,728 $414,712
343 $24,466 $21,874 $2,592 $392,837
344 $24,466 $22,011 $2,455 $370,827
345 $24,466 $22,148 $2,318 $348,678
346 $24,466 $22,287 $2,179 $326,392
347 $24,466 $22,426 $2,040 $303,966
348 $24,466 $22,566 $1,900 $281,399
349 $24,466 $22,707 $1,759 $258,692
350 $24,466 $22,849 $1,617 $235,843
351 $24,466 $22,992 $1,474 $212,851
352 $24,466 $23,136 $1,330 $189,715
353 $24,466 $23,280 $1,186 $166,435
354 $24,466 $23,426 $1,040 $143,009
355 $24,466 $23,572 $894 $119,437
356 $24,466 $23,720 $746 $95,717
357 $24,466 $23,868 $598 $71,850
358 $24,466 $24,017 $449 $47,833
359 $24,466 $24,167 $299 $23,666
360 $24,466 $24,318 $148 $0


Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

Jesper Inglis an agent of . Lic #01259756


© 2025 CARETS and TheMLS. All rights reserved. Based on information from CARETS as of January 29, 2025 The information being provided by CARETS is for the visitor's personal, noncommercial use and may not be used for any purpose other than to identify prospective properties visitor may be interested in purchasing. The data contained herein is copyrighted by CARETS, CLAW, CRISNet MLS, i-Tech MLS, PSRMLS and/or VCRDS and is protected by all applicable copyright laws. Any dissemination of this information is in violation of copyright laws and is strictly prohibited. Any property information referenced on this website comes from the Internet Data Exchange (IDX) program of CRISNet MLS and/or CARETS. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.



Similar Properties

Real Estate Broker
Santa Monica, CA
WE ARE REALTY PARTNER
5
  • Five Stars
7 Reviews
  • 70Sales
  • 14Listings
  • 36Posts
Contact Agent Schedule a Showing

Write an Offer
Love This Property

people love this property

Love This Property

Mpgyi