Log In/Sign Up
Your email has been sent.
Terrific Triplex with Cash Flow! 1217 E Harding Way 3 Unit Apartment Building $709,000 ($236,333/Unit) 6.52% Cap Rate Stockton, CA 95205



Investment Highlights
- New Roof
- Market Rents
- Tenants pay like clockwork
Executive Summary
Outstanding high–cash-flow investment opportunity on a large lot. This well-located income property offers three separate rental units with strong in-place income and immediate upside for investors seeking positive day-one cash flow.
The property includes a detached single-family residence at 1506 Berkeley Ave (Unit A) featuring 3 bedrooms, 2 bathrooms, and approximately 1,000 sq ft. Additionally, the two-story building at 1217 E. Harding Ave consists of a lower unit (Unit B) with 2 bedrooms, 2 bathrooms, and approximately 780 sq ft, plus a separately rented upper-level studio, creating multiple income streams on one parcel.
Recent improvements include a new roof, reducing near-term capital expenses. The property is occupied by reliable, long-term tenants who pay on time, supporting consistent cash flow.
Additional amenities include a private yard and a 1-car garage, further enhancing tenant appeal and retention.
Centrally located near shopping, public transportation, and major commuter routes, this property is well-positioned for sustained rental demand.
Current scheduled gross income is $63,600 annually, resulting in a GRM of approximately 11.14. With strong in-place rents, multiple units, and favorable metrics, this property is well-suited to deliver positive cash flow from day one under most financing scenarios.
Listing Courtesy of Rajesh Jindal Compass Lic #02073243
The property includes a detached single-family residence at 1506 Berkeley Ave (Unit A) featuring 3 bedrooms, 2 bathrooms, and approximately 1,000 sq ft. Additionally, the two-story building at 1217 E. Harding Ave consists of a lower unit (Unit B) with 2 bedrooms, 2 bathrooms, and approximately 780 sq ft, plus a separately rented upper-level studio, creating multiple income streams on one parcel.
Recent improvements include a new roof, reducing near-term capital expenses. The property is occupied by reliable, long-term tenants who pay on time, supporting consistent cash flow.
Additional amenities include a private yard and a 1-car garage, further enhancing tenant appeal and retention.
Centrally located near shopping, public transportation, and major commuter routes, this property is well-positioned for sustained rental demand.
Current scheduled gross income is $63,600 annually, resulting in a GRM of approximately 11.14. With strong in-place rents, multiple units, and favorable metrics, this property is well-suited to deliver positive cash flow from day one under most financing scenarios.
Listing Courtesy of Rajesh Jindal Compass Lic #02073243
Financial Summary (Actual - 2024) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| 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 - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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 | $709,000 | Apartment Style | Low-Rise |
| Price Per Unit | $236,333 | Lot Size | 0.12 AC |
| Sale Type | Investment | Building Size | 2,280 SF |
| Cap Rate | 6.52% | Average Occupancy | 100% |
| Sale Condition | 1031 Exchange | No. Stories | 2 |
| Gross Rent Multiplier | 11.14 | Year Built | 1922 |
| No. Units | 3 | Parking Ratio | 2.19/1,000 SF |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Property Subtype | Apartment | ||
| Zoning | R-2 - Residential Multi-Family | ||
| Price | $709,000 |
| Price Per Unit | $236,333 |
| Sale Type | Investment |
| Cap Rate | 6.52% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 11.14 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Lot Size | 0.12 AC |
| Building Size | 2,280 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1922 |
| Parking Ratio | 2.19/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-2 - Residential Multi-Family |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Kitchen
- Tub/Shower
Site Amenities
- Fenced Lot
Walk Score®
Very Walkable (75)
Bike Score®
Very Bikeable (72)
Property Taxes
| Parcel Number | 117-185-02 | Total Assessment | $644,151 (2025) |
| Land Assessment | $127,344 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $516,807 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
117-185-02
Land Assessment
$127,344 (2025)
Improvements Assessment
$516,807 (2025)
Total Assessment
$644,151 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Terrific Triplex with Cash Flow! | 1217 E Harding Way
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.

