Log In/Sign Up
Your email has been sent.
1120 Elmer St 4 Unit Apartment Building $2,368,531 CAD ($592,133 CAD/Unit) 3.68% Cap Rate Belmont, CA 94002
Executive Summary
Incredible opportunity to acquire a rarely available Fourplex in downtown Belmont that offers significant add-value for a new owner, with one unit already vacant and another coming vacant soon - renovate and achieve top market rents immediately! Ideal for owner-occupiers, value-add multifamily investors, small syndicators, 1031 exchange buyers, life-science workforce housing, and family offices.
Rare Belmont Fourplex off Ralston Avenue in Downtown Belmont
(4) One-Bedroom / One-Bath Units
Significant Add-Value Opportunity
Unit # 1 Currently Vacant - Freshly Painted Walls, New Flooring, and Light Fixtures ($7k improvements)
Another Unit Coming Vacant Soon
Renovate Units and Achieve Top Market Rents
New Electrical System Upgrade
New Sewer Lateral Piping Installed - $22K Improvement
Individual Water Heaters
Convert Carport Parking into ADU!
Surrounded by Major Life Science & Biotech Development Projects
Projects Estimated to Deliver 13,000 Employees – High Paying Research, Tech, & Life Science Jobs
5-minute Walk to Belmont Caltrain Station and Belmont Village Shopping Center
Close Proximity to Highly Ranked Schools Including Carlmont High School (10/10 Rating)
Rare Belmont Fourplex off Ralston Avenue in Downtown Belmont
(4) One-Bedroom / One-Bath Units
Significant Add-Value Opportunity
Unit # 1 Currently Vacant - Freshly Painted Walls, New Flooring, and Light Fixtures ($7k improvements)
Another Unit Coming Vacant Soon
Renovate Units and Achieve Top Market Rents
New Electrical System Upgrade
New Sewer Lateral Piping Installed - $22K Improvement
Individual Water Heaters
Convert Carport Parking into ADU!
Surrounded by Major Life Science & Biotech Development Projects
Projects Estimated to Deliver 13,000 Employees – High Paying Research, Tech, & Life Science Jobs
5-minute Walk to Belmont Caltrain Station and Belmont Village Shopping Center
Close Proximity to Highly Ranked Schools Including Carlmont High School (10/10 Rating)
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$142,213
|
$35.73
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$4,266
|
$1.07
|
| Effective Gross Income |
$137,947
|
$34.66
|
| Taxes |
$38,831
|
$9.76
|
| Operating Expenses |
$11,899
|
$2.99
|
| Total Expenses |
$50,730
|
$12.75
|
| Net Operating Income |
$87,217
|
$21.91
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $142,213 |
| Annual Per SF | $35.73 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $4,266 |
| Annual Per SF | $1.07 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $137,947 |
| Annual Per SF | $34.66 |
| Taxes (CAD) | |
|---|---|
| Annual | $38,831 |
| Annual Per SF | $9.76 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $11,899 |
| Annual Per SF | $2.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $50,730 |
| Annual Per SF | $12.75 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $87,217 |
| Annual Per SF | $21.91 |
Property Facts
| Price | $2,368,531 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $592,133 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.11 AC |
| Cap Rate | 3.68% | Building Size | 2,516 SF |
| Gross Rent Multiplier | 16.65 | No. Stories | 2 |
| No. Units | 4 | Year Built | 1953 |
| Property Type | Multifamily | Parking Ratio | 1.99/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | C40000 | ||
| Price | $2,368,531 CAD |
| Price Per Unit | $592,133 CAD |
| Sale Type | Investment |
| Cap Rate | 3.68% |
| Gross Rent Multiplier | 16.65 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.11 AC |
| Building Size | 2,516 SF |
| No. Stories | 2 |
| Year Built | 1953 |
| Parking Ratio | 1.99/1,000 SF |
| Zoning | C40000 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $3,102 CAD | 614 |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 040-332-080 | Total Assessment | $2,056,393 CAD |
| Land Assessment | $1,179,190 CAD | Annual Taxes | $38,831 CAD ($15.43 CAD/SF) |
| Improvements Assessment | $877,202 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
040-332-080
Land Assessment
$1,179,190 CAD
Improvements Assessment
$877,202 CAD
Total Assessment
$2,056,393 CAD
Annual Taxes
$38,831 CAD ($15.43 CAD/SF)
Tax Year
2025
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1120 Elmer 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.