Log In/Sign Up
Your email has been sent.
1321 Columbus Ave 8 Unit Apartment Building $2,800,000 ($350,000/Unit) 4.79% Cap Rate San Francisco, CA 94133



Investment Highlights
- 3 out of 8 units are newly renovated, top floor 2-bedroom / 1-bath unit delivered Vacant
- Seismic Soft Story completed, Fire Alarm Panel upgrade completed, New Roof, New Gas Meters
- 5-Car Parking
Executive Summary
Attractive Mid-Century 8-Unit Apartment Building located in the heart of iconic North Beach! This well-maintained property sits on a 3,484 square foot L-shaped lot with approximately 5,350 +/- square feet of net rentable space. The average unit size is close to 700 square feet, and the building offers a mix of one large studio unit, four 1-bedroom / 1-bathroom units, and three 2-bedroom / 1-bathroom units. Three out of the eight units have been renovated head-to-toe with sparkling flooring, fully equipped kitchens, in-unit laundry, and double paned windows. The common areas feature three separate garages offering a total of 5-car parking, multiple storage rooms, common laundry room, and an elevator which services all levels. Recent capital improvements include a completed soft-story seismic retrofit, fire alarm upgrade (SFFC Section 1103.7.6.1), relocation of brand-new gas meters, roof & skylights replacement, and common area cosmetic upgrades. The building is professionally managed, beautifully maintained, and offers tremendous upside potential. Conveniently located - just a short stroll from Ghirardelli Square, Aquatic Park, Fisherman's Wharf, Washington Square Park, Grant Avenue boutique shops, local cafes, and popular restaurants & nightlife. Commuting into the financial district & downtown is easily accessible with quick access to public transit, and it's a Walker's Paradise'' with a 97 Walk Score!
Financial Summary (Actual - 2025) 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 - 2025) 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 | $2,800,000 | Property Subtype | Apartment |
| Price Per Unit | $350,000 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 4.79% | Lot Size | 0.08 AC |
| Sale Condition | 1031 Exchange | Building Size | 8,286 SF |
| Gross Rent Multiplier | 10.3 | No. Stories | 3 |
| No. Units | 8 | Year Built | 1961 |
| Property Type | Multifamily | ||
| Zoning | C2 | ||
| Price | $2,800,000 |
| Price Per Unit | $350,000 |
| Sale Type | Investment |
| Cap Rate | 4.79% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 10.3 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.08 AC |
| Building Size | 8,286 SF |
| No. Stories | 3 |
| Year Built | 1961 |
| Zoning | C2 |
Amenities
- Smoke Detector
Unit Amenities
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Tile Floors
- Kitchen
- Hardwood Floors
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Views
- Walk-In Closets
- Carpet
- Breakfast Nook
- Double Pane Windows
- Intercom
- Patio
- Skylights
- Smoke Free
- Vinyl Flooring
- Window Coverings
- Large Bedrooms
- Quartz Countertops
Site Amenities
- Controlled Access
- Laundry Facilities
- Tenant Controlled HVAC
- Smoke Free
- Storage Space
- Elevator
- Public Transportation
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $1,530 | - |
| 1+1 | 4 | $2,345 | - |
| 2+1 | 3 | $3,585 | - |
1 1
Exceptionally walkable
100/100
Fairly drivable
50/100
Exceptional public transit
100/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 0024-024 | Total Assessment | $547,086 |
| Land Assessment | $184,552 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $360,372 | Tax Year | 2025 |
Property Taxes
Parcel Number
0024-024
Land Assessment
$184,552
Improvements Assessment
$360,372
Total Assessment
$547,086
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 30
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
1321 Columbus Ave
