Log In/Sign Up
Your email has been sent.
4-Unit Mixed-Use + ADU | Prime Mission 3173 21st St 4 Unit Apartment Building $2,173,896 CAD ($543,474 CAD/Unit) 6.01% Cap Rate San Francisco, CA 94110



Investment Highlights
- Shovel Ready ADU | Value-Add Opportunity
- Stable in-place income with clear upside - 11% Proforma Cap Rate
- WalkScore 98 — major retail, food, and transit steps away. High-demand Mission District location
- 100% Occupied with New 3-year Commercial Lease
- Unit mix: (2) 1bd/1ba + (1) 4bd/2ba + 1 Commercial
- Separately metered for WATER & Electric - Extremely Low Operating Expenses
Executive Summary
NOW 100% OCCUPIED! 4-unit mixed-use investment property in the heart of the Mission District, with Partially completed ADU.
3173-3173A 21st Street is a 4-unit property featuring 3 residential apartments: two (2) 1-bedroom units and one (1) spacious 4-bedroom, 2 bath unit—alongside an ADA compliant ground-floor barber shop in the commercial space. A shovel ready / roughed-out ADU, with planning department approval on the ground floor awaits finishing by a future owner, offering additional income potential once completed. With the existing units brought up to market rents and the ADU finished, there is approximately 60% upside in the current rent roll. With new 400 amp electrical service, and SEPARATELY METERED FOR WATER,, the property benefits from extremely efficient operating expenses making this an attractive opportunity for an investor seeking both stable income and growth potential.
3173-3173A 21st Street is a 4-unit property featuring 3 residential apartments: two (2) 1-bedroom units and one (1) spacious 4-bedroom, 2 bath unit—alongside an ADA compliant ground-floor barber shop in the commercial space. A shovel ready / roughed-out ADU, with planning department approval on the ground floor awaits finishing by a future owner, offering additional income potential once completed. With the existing units brought up to market rents and the ADU finished, there is approximately 60% upside in the current rent roll. With new 400 amp electrical service, and SEPARATELY METERED FOR WATER,, the property benefits from extremely efficient operating expenses making this an attractive opportunity for an investor seeking both stable income and growth potential.
Data Room Click Here to Access
- Offering Memorandum
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | $2,374 CAD | 600 |
| 4+2 | 1 | $6,289 CAD | 1,300 |
| Studios | 1 | $3,965 CAD | 600 |
1 1
Walk Score®
Walker's Paradise (99)
Transit Score®
Excellent Transit (87)
Bike Score®
Biker's Paradise (100)
Property Taxes
| Parcel Number | 3615-031B | Improvements Assessment | $447,862 CAD |
| Land Assessment | $516,380 CAD | Total Assessment | $964,242 CAD |
Property Taxes
Parcel Number
3615-031B
Land Assessment
$516,380 CAD
Improvements Assessment
$447,862 CAD
Total Assessment
$964,242 CAD
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4-Unit Mixed-Use + ADU | Prime Mission | 3173 21st 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
