Log In/Sign Up
Your email has been sent.
Terrific Triplex with Cash Flow! 1217 E Harding Way 3 Unit Apartment Building $986,644 CAD ($328,881 CAD/Unit) 6.52% Cap Rate Stockton, CA 95205



INVESTMENT HIGHLIGHTS
- New Roof
- Market Rents
- Tenants pay like clockwork
EXECUTIVE SUMMARY
Outstanding high–cash-flow investment opportunity on a large lot. This well-located income property offers three separate rental units with strong in-place income and immediate upside for investors seeking positive day-one cash flow.
The property includes a detached single-family residence at 1506 Berkeley Ave (Unit A) featuring 3 bedrooms, 2 bathrooms, and approximately 1,000 sq ft. Additionally, the two-story building at 1217 E. Harding Ave consists of a lower unit (Unit B) with 2 bedrooms, 2 bathrooms, and approximately 780 sq ft, plus a separately rented upper-level studio, creating multiple income streams on one parcel.
Recent improvements include a new roof, reducing near-term capital expenses. The property is occupied by reliable, long-term tenants who pay on time, supporting consistent cash flow.
Additional amenities include a private yard and a 1-car garage, further enhancing tenant appeal and retention.
Centrally located near shopping, public transportation, and major commuter routes, this property is well-positioned for sustained rental demand.
Current scheduled gross income is $63,600 annually, resulting in a GRM of approximately 11.14. With strong in-place rents, multiple units, and favorable metrics, this property is well-suited to deliver positive cash flow from day one under most financing scenarios.
Listing Courtesy of Rajesh Jindal Compass Lic #02073243
The property includes a detached single-family residence at 1506 Berkeley Ave (Unit A) featuring 3 bedrooms, 2 bathrooms, and approximately 1,000 sq ft. Additionally, the two-story building at 1217 E. Harding Ave consists of a lower unit (Unit B) with 2 bedrooms, 2 bathrooms, and approximately 780 sq ft, plus a separately rented upper-level studio, creating multiple income streams on one parcel.
Recent improvements include a new roof, reducing near-term capital expenses. The property is occupied by reliable, long-term tenants who pay on time, supporting consistent cash flow.
Additional amenities include a private yard and a 1-car garage, further enhancing tenant appeal and retention.
Centrally located near shopping, public transportation, and major commuter routes, this property is well-positioned for sustained rental demand.
Current scheduled gross income is $63,600 annually, resulting in a GRM of approximately 11.14. With strong in-place rents, multiple units, and favorable metrics, this property is well-suited to deliver positive cash flow from day one under most financing scenarios.
Listing Courtesy of Rajesh Jindal Compass Lic #02073243
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $986,644 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $328,881 CAD | Lot Size | 0.12 AC |
| Sale Type | Investment | Building Size | 2,280 SF |
| Cap Rate | 6.52% | Average Occupancy | 100% |
| Sale Condition | 1031 Exchange | No. Stories | 2 |
| Gross Rent Multiplier | 11.14 | Year Built | 1922 |
| No. Units | 3 | Parking Ratio | 2.19/1,000 SF |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Property Subtype | Apartment | ||
| Zoning | R-2 - Residential Multi-Family | ||
| Price | $986,644 CAD |
| Price Per Unit | $328,881 CAD |
| Sale Type | Investment |
| Cap Rate | 6.52% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 11.14 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Lot Size | 0.12 AC |
| Building Size | 2,280 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1922 |
| Parking Ratio | 2.19/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-2 - Residential Multi-Family |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Kitchen
- Tub/Shower
SITE AMENITIES
- Fenced Lot
Walk Score®
Very Walkable (75)
Bike Score®
Very Bikeable (72)
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Terrific Triplex with Cash Flow! | 1217 E Harding Way
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

