Log In/Sign Up
Your email has been sent.
Multi-family 3480 Willow Pass Rd 6 Unit Apartment Building $2,037,270 CAD ($339,545 CAD/Unit) 5.80% Cap Rate Concord, CA 94519



Investment Highlights
- Six two-bed one-bath units.
- Units are individually metered for gas and electricity.
- Complex provides convenient access to nearby major employment hubs in the Bay Area.
- Convenient to transportation services and major cities.
- Six covered parking spaces and three open spaces.
Executive Summary
3480 Willow Pass Road offers investors a clean well maintained, cash flow positive, six-unit multifamily property located in the City of Concord within
Contra Costa County. The property’s central location allows tenants convenient access to major Bay Area employment centers, including Downtown
Concord, Walnut Creek, Oakland, San Francisco, and Sacramento. The property is situated on the major thoroughfare of Willow Pass Road, directly
across from the rolling hills and preserved open space of the East Bay Regional Park District, with land permanently protected following its transfer
from the federal government for open space preservation.
Constructed in 1969, the property consists of a two-story wood frame and stucco structure with a mansard style flat roof, and totaling living area of
4,860 square feet. The property floorplans consist of six two-bedroom, one-bathroom units, with superior oversized unit layouts each containing
approximately 800 square feet. The five of the six units have been highly renovated upon turnover and the property benefits from many improvements
by the current ownership including double-paned windows, new roof, and newer paint. Units are individually metered for gas and electricity and the
property has nine on site parking spaces located behind the building, with potential to restripe for additional parking.
The property provides direct access to public transportation via. bus service located approximately a four-minute walk from the property and provides
service to BART (Bay Area Rapid Transit) in ten minutes or a short drive to the Concord BART station.
The property’s smaller scale configuration positions it well for owner operators, private investors, and long-term holders seeking a well maintained,
renovated, cash flow property, with stable expenses.
Contra Costa County. The property’s central location allows tenants convenient access to major Bay Area employment centers, including Downtown
Concord, Walnut Creek, Oakland, San Francisco, and Sacramento. The property is situated on the major thoroughfare of Willow Pass Road, directly
across from the rolling hills and preserved open space of the East Bay Regional Park District, with land permanently protected following its transfer
from the federal government for open space preservation.
Constructed in 1969, the property consists of a two-story wood frame and stucco structure with a mansard style flat roof, and totaling living area of
4,860 square feet. The property floorplans consist of six two-bedroom, one-bathroom units, with superior oversized unit layouts each containing
approximately 800 square feet. The five of the six units have been highly renovated upon turnover and the property benefits from many improvements
by the current ownership including double-paned windows, new roof, and newer paint. Units are individually metered for gas and electricity and the
property has nine on site parking spaces located behind the building, with potential to restripe for additional parking.
The property provides direct access to public transportation via. bus service located approximately a four-minute walk from the property and provides
service to BART (Bay Area Rapid Transit) in ten minutes or a short drive to the Concord BART station.
The property’s smaller scale configuration positions it well for owner operators, private investors, and long-term holders seeking a well maintained,
renovated, cash flow property, with stable expenses.
Data Room Click Here to Access
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| 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 | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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 | $2,037,270 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $339,545 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.27 AC |
| Cap Rate | 5.80% | Building Size | 4,860 SF |
| Gross Rent Multiplier | 9.82 | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1969 |
| Property Subtype | Apartment | Parking Ratio | 4.12/1,000 SF |
| Zoning | Multi-family | ||
| Price | $2,037,270 CAD |
| Price Per Unit | $339,545 CAD |
| Sale Type | Investment |
| Cap Rate | 5.80% |
| Gross Rent Multiplier | 9.82 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.27 AC |
| Building Size | 4,860 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1969 |
| Parking Ratio | 4.12/1,000 SF |
| Zoning | Multi-family |
Amenities
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 6 | $3,039 CAD | 800 |
1 1
Somewhat walkable
30/100
Exceptionally drivable
100/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 114-443-006-1 | Improvements Assessment | $592,229 CAD |
| Land Assessment | $295,318 CAD | Total Assessment | $887,547 CAD |
Property Taxes
Parcel Number
114-443-006-1
Land Assessment
$295,318 CAD
Improvements Assessment
$592,229 CAD
Total Assessment
$887,547 CAD
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Multi-family | 3480 Willow Pass Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
