Log In/Sign Up
Your email has been sent.
LEROY APARTMENTS | 9 Units | Steps From Cal 2411 Durant Ave 9 Unit Apartment Building $4,312,569 CAD ($479,174 CAD/Unit) 5.59% Cap Rate Berkeley, CA 94704



INVESTMENT HIGHLIGHTS
- Irreplaceable Location Just 1 Block From UC Berkeley
- Opportunity to Furnish Units
- Flexible Acquisition Opportunity - Purchase Individually or as a Portfolio - 2411 Durant Ave (9 Units), 2419 Durant Avenue (32 units) and 2525 Durant
- Ideal for Student Housing
- High Demand Due to UC Berkeley's Growing Population & Housing Shortage
- Opportunity to Increase Bedroom Count
EXECUTIVE SUMMARY
Property tours are available by appointment.
Disclosure package & marketing flyer available upon request.
The Cushman & Wakefield Northern California Multifamily Capital Markets Group is pleased to present The Leroy Apartments, a distinguished 9-unit multifamily asset in an irreplaceable location at 2411 Durant Avenue in the highly sought-after Southside neighborhood of Berkeley, CA. Built in 1917, this 5,603-square foot property boasts classic architectural character and presents a prime investment opportunity just steps away from the world-renowned UC Berkeley campus. Offered for the first time in more than 50 years, The Leroy Apartments represents a truly unique chance to secure a generational multifamily investment in one of the Bay Area's most dynamic rental markets.
The property’s unit mix consists of 4 studios and 5 two-bedroom units, catering to a diverse range of tenants, including UC Berkeley students, faculty, and local professionals direct adjacency to UC Berkeley. The Property offers significant value-add potential for an investor to implement property upgrades and reposition the asset as a student focused housing option.
The Leroy is offered at an attractive asking price of $3,135,000 ($348,333 per unit), with a stabilized cap rate of 5.59% and a proforma cap rate of 7.24%. The property’s stabilized rents average $2,473 per unit, while market rents average $3,011. This spread highlights strong rent growth trends and provides meaningful upside potential through repositioning and unit upgrades.
Operationally, the property is well-positioned for continued demand, featuring individually metered electricity and gas, while the landlord is responsible for water, sewer, and waste services.
Located in a highly walkable area with a Walk Score of 99 and Bike Score of 93, The Leroy offers excellent accessibility to UC Berkeley, major bus lines, and the BART system. The property’s proximity to Telegraph Avenue, Berkeley’s main commercial corridor, provides residents with convenient access to a wide range of retail and dining options.
Demand for housing in an irreplaceable location, that is well-amenitized in supply-constrained Southside submarket remains strong, driven by UC Berkeley’s ongoing bed shortage and consistent student, staff and faculty population growth. Rent growth in the area has increased by 25% over the past 10 years, and is projected to exceed 23% through 2035. This, combined with the Leroy's classic construction, irreplaceable location, and significant rent upside, makes the Property an exceptional opportunity for investors seeking both stable in-place income and long-term capital appreciation.
The property may be purchased individually or as a 3 property, 68-unit portfolio with The Keystone Apartments (2419 Durant Ave - 32 Units) and The Castle Craig Apartments (2525 Durant Ave - 27 Units).
Disclosure package & marketing flyer available upon request.
The Cushman & Wakefield Northern California Multifamily Capital Markets Group is pleased to present The Leroy Apartments, a distinguished 9-unit multifamily asset in an irreplaceable location at 2411 Durant Avenue in the highly sought-after Southside neighborhood of Berkeley, CA. Built in 1917, this 5,603-square foot property boasts classic architectural character and presents a prime investment opportunity just steps away from the world-renowned UC Berkeley campus. Offered for the first time in more than 50 years, The Leroy Apartments represents a truly unique chance to secure a generational multifamily investment in one of the Bay Area's most dynamic rental markets.
The property’s unit mix consists of 4 studios and 5 two-bedroom units, catering to a diverse range of tenants, including UC Berkeley students, faculty, and local professionals direct adjacency to UC Berkeley. The Property offers significant value-add potential for an investor to implement property upgrades and reposition the asset as a student focused housing option.
The Leroy is offered at an attractive asking price of $3,135,000 ($348,333 per unit), with a stabilized cap rate of 5.59% and a proforma cap rate of 7.24%. The property’s stabilized rents average $2,473 per unit, while market rents average $3,011. This spread highlights strong rent growth trends and provides meaningful upside potential through repositioning and unit upgrades.
Operationally, the property is well-positioned for continued demand, featuring individually metered electricity and gas, while the landlord is responsible for water, sewer, and waste services.
Located in a highly walkable area with a Walk Score of 99 and Bike Score of 93, The Leroy offers excellent accessibility to UC Berkeley, major bus lines, and the BART system. The property’s proximity to Telegraph Avenue, Berkeley’s main commercial corridor, provides residents with convenient access to a wide range of retail and dining options.
Demand for housing in an irreplaceable location, that is well-amenitized in supply-constrained Southside submarket remains strong, driven by UC Berkeley’s ongoing bed shortage and consistent student, staff and faculty population growth. Rent growth in the area has increased by 25% over the past 10 years, and is projected to exceed 23% through 2035. This, combined with the Leroy's classic construction, irreplaceable location, and significant rent upside, makes the Property an exceptional opportunity for investors seeking both stable in-place income and long-term capital appreciation.
The property may be purchased individually or as a 3 property, 68-unit portfolio with The Keystone Apartments (2419 Durant Ave - 32 Units) and The Castle Craig Apartments (2525 Durant Ave - 27 Units).
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$367,396
|
$65.57
|
| Other Income |
$14,857
|
$2.65
|
| Vacancy Loss |
$18,370
|
$3.28
|
| Effective Gross Income |
$363,883
|
$64.94
|
| Taxes |
$68,375
|
$12.20
|
| Operating Expenses |
$54,597
|
$9.74
|
| Total Expenses |
$122,972
|
$21.95
|
| Net Operating Income |
$240,911
|
$43.00
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $367,396 |
| Annual Per SF | $65.57 |
| Other Income (CAD) | |
|---|---|
| Annual | $14,857 |
| Annual Per SF | $2.65 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $18,370 |
| Annual Per SF | $3.28 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $363,883 |
| Annual Per SF | $64.94 |
| Taxes (CAD) | |
|---|---|
| Annual | $68,375 |
| Annual Per SF | $12.20 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $54,597 |
| Annual Per SF | $9.74 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $122,972 |
| Annual Per SF | $21.95 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $240,911 |
| Annual Per SF | $43.00 |
PROPERTY FACTS
| Price | $4,312,569 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $479,174 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.59% | Building Size | 5,603 SF |
| Gross Rent Multiplier | 11.74 | No. Stories | 3 |
| No. Units | 9 | Year Built | 1917 |
| Property Type | Multifamily | Parking Ratio | 1.78/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | R-SMU | ||
| Price | $4,312,569 CAD |
| Price Per Unit | $479,174 CAD |
| Sale Type | Investment |
| Cap Rate | 5.59% |
| Gross Rent Multiplier | 11.74 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 5,603 SF |
| No. Stories | 3 |
| Year Built | 1917 |
| Parking Ratio | 1.78/1,000 SF |
| Zoning | R-SMU |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 4 | $3,301 CAD | 450 |
| 2+1 | 5 | $4,815 CAD | 900 |
1 1
Walk Score®
Walker's Paradise (99)
Bike Score®
Biker's Paradise (93)
PROPERTY TAXES
| Parcel Number | 055-1878-012-00 | Total Assessment | $607,724 CAD |
| Land Assessment | $311,918 CAD | Annual Taxes | $68,375 CAD ($12.20 CAD/SF) |
| Improvements Assessment | $295,806 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
055-1878-012-00
Land Assessment
$311,918 CAD
Improvements Assessment
$295,806 CAD
Total Assessment
$607,724 CAD
Annual Taxes
$68,375 CAD ($12.20 CAD/SF)
Tax Year
2025
1 of 26
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
LEROY APARTMENTS | 9 Units | Steps From Cal | 2411 Durant 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.
