Log In/Sign Up
Your email has been sent.
24 Bosworth St 1 Unit Apartment Building Offered at $2,589,500 CAD at a 3.91% Cap Rate San Francisco, CA 94112



Investment Highlights
- Prime Bernal Heights / Glen Park location with strong long-term appreciation fundamentals
- Immediate in-place cash flow with $6,600/month rental income and tenants paying all utilities
- NC-1 Neighborhood Commercial zoning allows for multiple residential and commercial use strategies
- Approximately 2,195 SF under roof including expandable lower-level space
- Month-to-month tenancy provides future flexibility for repositioning or redevelopment
- Rare mixed-use/live-work opportunity in a high-demand San Francisco neighborhood
Executive Summary
24 Bosworth Street presents a rare transit-oriented investment and mixed-use opportunity in San Francisco’s highly sought-after Bernal Heights/Glen Park corridor. This extensively renovated 1905 Victorian is ideally positioned for investors seeking immediate cash flow, long-term appreciation, and multiple value-add pathways under favorable NC-1 Neighborhood Commercial zoning. Currently tenant-occupied at $6,600/month on a month-to-month lease with tenants paying all utilities, the property generates $79,200 in annual gross income from day one.
The property offers approximately 2,195 SF under roof, including 1,320 SF of finished living space plus an additional 875 SF lower level with garage, storage, half bath, and ADU/JADU conversion potential. Renovated in 2011 with upgraded electrical, plumbing, HVAC, roof, windows, kitchen, and bathrooms, the asset combines classic San Francisco Victorian architecture with modern systems and reduced deferred maintenance.
Strategically located just a ~5-minute walk to Glen Park BART, the property benefits from exceptional commuter connectivity, a 98 Walk Score, 73 Transit Score, and 89 Bike Score, placing it within one of San Francisco’s strongest owner-user and rental demand corridors.
NC-1 zoning and a 40-X height limit create significant future upside potential through multiple investment strategies, including:
Hold for stable in-place income
Owner-user/live-work conversion
Ground-floor commercial activation
ADU/JADU expansion opportunities
Long-term redevelopment and density upside near major transit infrastructure
The lower level presents a strong candidate for ADU/JADU conversion, creating potential additional rental income and increased future asset value. Investors may also benefit from evolving California transit-oriented development legislation and density bonus opportunities applicable to transit-proximate parcels.
Offered at $1,850,000, the property is positioned below the area’s average price per square foot while delivering immediate revenue, flexible zoning, and long-term redevelopment optionality in one of San Francisco’s most supply-constrained neighborhoods.
Buyer to independently verify all zoning, planning, permitting, and development potential with the City and County of San Francisco. Seller and Broker make no representations regarding future development, commercial conversion, ADU, JADU, or other expansion opportunities.
The property offers approximately 2,195 SF under roof, including 1,320 SF of finished living space plus an additional 875 SF lower level with garage, storage, half bath, and ADU/JADU conversion potential. Renovated in 2011 with upgraded electrical, plumbing, HVAC, roof, windows, kitchen, and bathrooms, the asset combines classic San Francisco Victorian architecture with modern systems and reduced deferred maintenance.
Strategically located just a ~5-minute walk to Glen Park BART, the property benefits from exceptional commuter connectivity, a 98 Walk Score, 73 Transit Score, and 89 Bike Score, placing it within one of San Francisco’s strongest owner-user and rental demand corridors.
NC-1 zoning and a 40-X height limit create significant future upside potential through multiple investment strategies, including:
Hold for stable in-place income
Owner-user/live-work conversion
Ground-floor commercial activation
ADU/JADU expansion opportunities
Long-term redevelopment and density upside near major transit infrastructure
The lower level presents a strong candidate for ADU/JADU conversion, creating potential additional rental income and increased future asset value. Investors may also benefit from evolving California transit-oriented development legislation and density bonus opportunities applicable to transit-proximate parcels.
Offered at $1,850,000, the property is positioned below the area’s average price per square foot while delivering immediate revenue, flexible zoning, and long-term redevelopment optionality in one of San Francisco’s most supply-constrained neighborhoods.
Buyer to independently verify all zoning, planning, permitting, and development potential with the City and County of San Francisco. Seller and Broker make no representations regarding future development, commercial conversion, ADU, JADU, or other expansion opportunities.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) 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 - 2025) 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
Amenities
- Smoke Detector
Unit Amenities
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Tile Floors
- Kitchen
- Hardwood Floors
- Vaulted Ceiling
- High Speed Internet Access
- Refrigerator
- Oven
- Range
- Tub/Shower
- Walk-In Closets
- Deck
- Double Pane Windows
- Office
- Skylights
- Smoke Free
- Large Bedrooms
Site Amenities
- Tenant Controlled HVAC
- Smoke Free
- Trash Pickup - Curbside
- Storage Space
- Sundeck
- Private Bathroom
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2.5 | 1 | $9,238 CAD | 1,320 |
1 1
Moderately walkable
70/100
Exceptionally drivable
100/100
Exceptional public transit
100/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 6721-008 | Total Assessment | $555,558 CAD |
| Land Assessment | $444,455 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $111,104 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
6721-008
Land Assessment
$444,455 CAD
Improvements Assessment
$111,104 CAD
Total Assessment
$555,558 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 40
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
24 Bosworth 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.
