Log In/Sign Up
Your email has been sent.
4 Unit Apartment + 1 Commercial: 2001 Build 815 San Pablo Ave 4 Unit Apartment Building $2,231,152 CAD ($557,788 CAD/Unit) 4.48% Cap Rate Pinole, CA 94564
Investment Highlights
- Low Maintenance w Newer 2001 Construction - Pride of ownership helps keep ongoing maintenance costs low.
- Gratuitous State Rental Increase - State rent control (AB 1482) allows increases of CPI + 5% (w a max of 10%). Much higher than nearby cities.
- Minimal Insurance Issues - Insurance concerns alleviated with modern electric panels/wiring, sprinklered building, and balconies are already vented.
- Potential Conversion to Add Additional Units - Commercial unit may generate more income if converted to apartments.
Executive Summary
Cap Rate - 4.48% (Current)
GRM - 13.03 (Current)
Cap Rate - 4.73% (Proforma)
GRM - 12.60 (Proforma)
Davide F. Pio proudly presents 815 San Pablo Ave in Pinole, CA for sale. The asset features four (4) apartment units, two of which are 2 beds / 1 bath and the other two are studio units, as well as an owner-occupied commercial space. The owners went above and beyond showing pride in ownership construction and meticulous maintenance since it’s completion in 2001.
A 4-car garage and 5-space parking lot as well as a coin-op laundry room provide additional income. Newer construction helps keep costs low and insurance requests to a minimum. Turn key investment with upside in rents but also in the potential conversion of the commercial space (tbd by buyer).
Finding an apartment in the predominantly single-family home suburbs of Pinole is difficult, and one of newer construction is even more rare. Walking distance to various restaurants, and a short drive to local establishments in nearby Hercules, El Sobrante, and other parts of Pinole. A short drive provides quick access to Highway 80 allowing easy connections to San Francisco, Berkeley, and Oakland.
GRM - 13.03 (Current)
Cap Rate - 4.73% (Proforma)
GRM - 12.60 (Proforma)
Davide F. Pio proudly presents 815 San Pablo Ave in Pinole, CA for sale. The asset features four (4) apartment units, two of which are 2 beds / 1 bath and the other two are studio units, as well as an owner-occupied commercial space. The owners went above and beyond showing pride in ownership construction and meticulous maintenance since it’s completion in 2001.
A 4-car garage and 5-space parking lot as well as a coin-op laundry room provide additional income. Newer construction helps keep costs low and insurance requests to a minimum. Turn key investment with upside in rents but also in the potential conversion of the commercial space (tbd by buyer).
Finding an apartment in the predominantly single-family home suburbs of Pinole is difficult, and one of newer construction is even more rare. Walking distance to various restaurants, and a short drive to local establishments in nearby Hercules, El Sobrante, and other parts of Pinole. A short drive provides quick access to Highway 80 allowing easy connections to San Francisco, Berkeley, and Oakland.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$166,232
|
$36.23
|
| Other Income |
$5,020
|
$1.09
|
| Vacancy Loss |
$4,987
|
$1.09
|
| Effective Gross Income |
$166,265
|
$36.24
|
| Taxes |
$34,647
|
$7.55
|
| Operating Expenses |
$31,564
|
$6.88
|
| Total Expenses |
$66,211
|
$14.43
|
| Net Operating Income |
$100,055
|
$21.81
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $166,232 |
| Annual Per SF | $36.23 |
| Other Income (CAD) | |
|---|---|
| Annual | $5,020 |
| Annual Per SF | $1.09 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $4,987 |
| Annual Per SF | $1.09 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $166,265 |
| Annual Per SF | $36.24 |
| Taxes (CAD) | |
|---|---|
| Annual | $34,647 |
| Annual Per SF | $7.55 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $31,564 |
| Annual Per SF | $6.88 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $66,211 |
| Annual Per SF | $14.43 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $100,055 |
| Annual Per SF | $21.81 |
Property Facts
Amenities
Unit Amenities
- Balcony
- Washer/Dryer Hookup
- Ceiling Fans
- Tile Floors
- Office
- Patio
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 2 | - | - |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 402-166-024-8 | Total Assessment | $1,414,526 CAD |
| Land Assessment | $387,253 CAD | Annual Taxes | $34,647 CAD ($7.55 CAD/SF) |
| Improvements Assessment | $1,027,273 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
402-166-024-8
Land Assessment
$387,253 CAD
Improvements Assessment
$1,027,273 CAD
Total Assessment
$1,414,526 CAD
Annual Taxes
$34,647 CAD ($7.55 CAD/SF)
Tax Year
2025
1 of 30
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4 Unit Apartment + 1 Commercial: 2001 Build | 815 San Pablo 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.