Log In/Sign Up
Your email has been sent.
1011-1013 Delaware St 5 Unit Apartment Building $2,784,860 CAD ($556,972 CAD/Unit) 6.48% Cap Rate Berkeley, CA 94710
INVESTMENT HIGHLIGHTS
- Close to everything in Berkeley's Ocean View district and all transportation options
EXECUTIVE SUMMARY
Wonderful 5 unit Building ready for the new owner and vision. Two 3 bedroom units. Three 1 bedroom units. 3 units delivered vacant. Laundry room. 6th unit ready for ADU approval. All units are separated meters water/electric/gas. Great location close to all transportation options. Owner parking and storage.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$243,728
|
$78.67
|
| Other Income |
$698
|
$0.23
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$244,426
|
$78.90
|
| Taxes |
$41,878
|
$13.52
|
| Operating Expenses |
$11,167
|
$3.60
|
| Total Expenses |
$53,045
|
$17.12
|
| Net Operating Income |
$191,381
|
$61.78
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $243,728 |
| Annual Per SF | $78.67 |
| Other Income (CAD) | |
|---|---|
| Annual | $698 |
| Annual Per SF | $0.23 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $244,426 |
| Annual Per SF | $78.90 |
| Taxes (CAD) | |
|---|---|
| Annual | $41,878 |
| Annual Per SF | $13.52 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $11,167 |
| Annual Per SF | $3.60 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $53,045 |
| Annual Per SF | $17.12 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $191,381 |
| Annual Per SF | $61.78 |
PROPERTY FACTS
AMENITIES
UNIT AMENITIES
- Eat-in Kitchen
SITE AMENITIES
- Laundry Facilities
- Smoke Free
- Walk-Up
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 3 | - | - |
| 3+1 | 2 | - | - |
1 1
Walk Score®
Walker's Paradise (94)
Bike Score®
Biker's Paradise (98)
PROPERTY TAXES
| Parcel Number | 058-2126-017-00 | Total Assessment | $1,842,874 CAD |
| Land Assessment | $764,079 CAD | Annual Taxes | $41,878 CAD ($13.52 CAD/SF) |
| Improvements Assessment | $1,075,088 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
058-2126-017-00
Land Assessment
$764,079 CAD
Improvements Assessment
$1,075,088 CAD
Total Assessment
$1,842,874 CAD
Annual Taxes
$41,878 CAD ($13.52 CAD/SF)
Tax Year
2025
1 of 52
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1011-1013 Delaware St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.