Log In/Sign Up
Your email has been sent.
116 Beardsley Ave 14 Unit Apartment Building $2,092,484 CAD ($149,463 CAD/Unit) 8.96% Cap Rate Bakersfield, CA 93308



INVESTMENT HIGHLIGHTS
- Separate utility meters for each unit,
- Two buildings on one lot
- Above market cap rate for area
- Ample parking space
EXECUTIVE SUMMARY
This 14 unit property offers an exceptional high cap rate of over 8.6% and immediate opportunity to increase cash flow. All 2 bedroom 1 bathroom. Excellent value-add property with most rents poised for a 10% increase in 2025, with market rents reaching up to $1,375 per month, unlocking substantial revenue potential.
Each unit comes with separate utility meters, making it easier to manage costs, while the roof-mounted AC units with central heating and air conditioning provide added convenience and energy efficiency. Eight units have been updated in 2024 including heaters and A/C units, plumbing and more. All units come with a parking, plus 2 guest parking spots; easily reline the lot to create even more parking spaces to increase tenant satisfaction and appeal. This is a rare opportunity for investors looking for a property with strong income growth, low operating costs, and increasing market demand. The laundry room is not being used; this can add more income if operated. Text the listing agent for the financial brochure. In house lender is ready to finance between 25-35% down. Seller is NOT interested in any seller carry back but will cooperate in 1031 exchange.
The street is part of the city's beautifying project adding additional value for the years to come. Additionally, two new apartment buildings are planned in the area, boosting future demand and property value. Close to shopping and freeways, the building has a very high occupancy rate and quick turnover.
Each unit comes with separate utility meters, making it easier to manage costs, while the roof-mounted AC units with central heating and air conditioning provide added convenience and energy efficiency. Eight units have been updated in 2024 including heaters and A/C units, plumbing and more. All units come with a parking, plus 2 guest parking spots; easily reline the lot to create even more parking spaces to increase tenant satisfaction and appeal. This is a rare opportunity for investors looking for a property with strong income growth, low operating costs, and increasing market demand. The laundry room is not being used; this can add more income if operated. Text the listing agent for the financial brochure. In house lender is ready to finance between 25-35% down. Seller is NOT interested in any seller carry back but will cooperate in 1031 exchange.
The street is part of the city's beautifying project adding additional value for the years to come. Additionally, two new apartment buildings are planned in the area, boosting future demand and property value. Close to shopping and freeways, the building has a very high occupancy rate and quick turnover.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$242,604
|
$24.11
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$242,604
|
$24.11
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$50,401
|
$5.01
|
| Net Operating Income |
$192,203
|
$19.10
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $242,604 |
| Annual Per SF | $24.11 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $242,604 |
| Annual Per SF | $24.11 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $50,401 |
| Annual Per SF | $5.01 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $192,203 |
| Annual Per SF | $19.10 |
PROPERTY FACTS
| Price | $2,092,484 CAD | Building Class | C |
| Price Per Unit | $149,463 CAD | Lot Size | 0.45 AC |
| Sale Type | Investment | Building Size | 10,064 SF |
| Cap Rate | 8.96% | Average Occupancy | 100% |
| Sale Condition | Build to Suit | No. Stories | 2 |
| No. Units | 14 | Year Built | 1969 |
| Property Type | Multifamily | Parking Ratio | 1.69/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | R-2 - Multiple Dwelling | ||
| Price | $2,092,484 CAD |
| Price Per Unit | $149,463 CAD |
| Sale Type | Investment |
| Cap Rate | 8.96% |
| Sale Condition | Build to Suit |
| No. Units | 14 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.45 AC |
| Building Size | 10,064 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1969 |
| Parking Ratio | 1.69/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-2 - Multiple Dwelling |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Storage Space
- Ceiling Fans
- Tile Floors
- Kitchen
- Tub/Shower
- Carpet
- Lawn
SITE AMENITIES
- 24 Hour Access
- Courtyard
- Fenced Lot
- Gated
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 14 | $1,884 CAD | - |
1 1
PROPERTY TAXES
| Parcel Number | 114-250-41-00-2 | Improvements Assessment | $1,007,921 CAD |
| Land Assessment | $135,513 CAD | Total Assessment | $1,143,433 CAD |
PROPERTY TAXES
Parcel Number
114-250-41-00-2
Land Assessment
$135,513 CAD
Improvements Assessment
$1,007,921 CAD
Total Assessment
$1,143,433 CAD
1 of 11
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
116 Beardsley Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
