Log In/Sign Up
Your email has been sent.
1079 Texas St 3 Unit Apartment Building $1,960,000 ($653,333/Unit) 4.40% Cap Rate San Francisco, CA 94107
Executive Summary
Investment opportunity in Potrero Hill featuring three spacious 3-bedroom, 2-bathroom units above a ground-level garage. Unit 1079 occupies the second floor, Unit 1077 is located on the third floor, and Unit 1075 is on the top floor. All three units are currently tenant-occupied, offering immediate rental income for the next owner. The property also features attractive views of the San Francisco Bay and a convenient location near public transportation, neighborhood amenities, and freeway access to I-280 and US-101. A strong opportunity for investors seeking a multi-unit property in one of San Francisco's established residential neighborhoods.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| 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 |
$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 | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,960,000 | Apartment Style | Low-Rise |
| Price Per Unit | $653,333 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.06 AC |
| Cap Rate | 4.40% | Building Size | 4,443 SF |
| No. Units | 3 | No. Stories | 4 |
| Property Type | Multifamily | Year Built | 2004 |
| Property Subtype | Apartment | Parking Ratio | 0.23/1,000 SF |
| Zoning | RH3 - Residential House 3-Family | ||
| Price | $1,960,000 |
| Price Per Unit | $653,333 |
| Sale Type | Investment |
| Cap Rate | 4.40% |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.06 AC |
| Building Size | 4,443 SF |
| No. Stories | 4 |
| Year Built | 2004 |
| Parking Ratio | 0.23/1,000 SF |
| Zoning | RH3 - Residential House 3-Family |
Amenities
- Smoke Detector
Unit Amenities
- Balcony
- Dishwasher
- Disposal
- Washer/Dryer
- Heating
- Kitchen
- Refrigerator
- Tub/Shower
- Window Coverings
Site Amenities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 3 | - | - |
1 1
Very walkable
80/100
Very drivable
80/100
Exceptional public transit
100/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 4224-030 | Total Assessment | $1,853,870 |
| Land Assessment | $947,844 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $906,026 | Tax Year | 2025 |
Property Taxes
Parcel Number
4224-030
Land Assessment
$947,844
Improvements Assessment
$906,026
Total Assessment
$1,853,870
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
