Log In/Sign Up
Your email has been sent.
Downtown Walnut Creek | 12 Turnkey Units 1340 Mt Pisgah Rd 12 Unit Apartment Building $4,200,000 ($350,000/Unit) 5.20% Cap Rate Walnut Creek, CA 94596



INVESTMENT HIGHLIGHTS
- Rare Opportunity to Acquire a Downtown Walnut Creek Multifamily Investment Property
- Steps From Broadway Plaza, One of The Bay Area’s Most Visited Premier Luxury Shopping Centers
- Excellent Historical Rent Growth which is Expected to Continue for the Foreseeable Future
- Turnkey Property w/Nearly $510K Spent on Capital Improvements Including New Roof (2016), Seismic Retrofit (2015), & Renovations on All Apartment Units
- The Average Rent in Walnut Creek is Among the Highest in the East Bay while still providing a Significant Discount to Other Bay Area Cities
- No Local Rent Control – CA Rent Control Allows for Annual Rent Increases of 5% + Local Area CPI
EXECUTIVE SUMMARY
PROPERTY TOURS AVAILABLE BY APPOINTMENT.
Reach out to the listing team to secure your preferred time.
The Cushman & Wakefield Northern California Multifamily Capital Markets Team, is pleased to offer for sale Walnut Terrace, a beautifully
renovated, 12-unit turnkey multifamily investment opportunity located in the Heart of Downtown Walnut Creek at 1340 Mt. Pisgah Road. The
property features ten One-Bedroom, One-and-one-quarter Bathroom units and two Two-Bedroom, One-and-one-half Bathroom Units. Built in
1966, the ±8,876 sq. ft. three-story structure is situated on a ±11,326 Sq. Ft. lot and includes an on-site laundry facility and 13 parking spaces.All 12 apartment units have been renovated with contemporary finishes and nearly $300,000 has been spent on exterior capital improvements including a new roof (2016) and seismic retrofit (2015).
The property boasts a 95 Walk Score (Walker's Paradise) and a 65 Bike Score (Bikeable) as most errands can be accomplished on foot. Broadway
Plaza, one of the Bay Area's most visited premier luxury shopping centers, is just steps from the Property. There is a plethora of other fantastic dining, shopping, and entertainment options surrounding the property throughout Downtown Walnut Creek. For entertainment, there's the Lesher Center for the Arts, which showcases theater, music, and dance performances. Nearby parks include Civic Park, Howe Homestead Park, and the Famous Mount Diablo State Park. Additionally, the property is steps from the 32-mile Iron Horse Regional Trail that runs through Walnut Creek and connects the cities of Pleasanton & Concord.
The property is proximate to some of the East Bay's top employers including Kaiser Permanente, John Muir Health, Safeway, Workday, and
Chevron, among many others. This makes it an attractive option for professionals looking for a convenient and comfortable place to call home.
The property is under one mile from the Walnut Creek BART Station and just a short walk to County Connection bus stops on South Broadway
& Mt. Diablo Blvd., making public transportation a viable option for residents of the property. The property also offers convenient access to the I-680 and Hwy-24, making commutes to surrounding Bay Area cities a breeze.
Reach out to the listing team to secure your preferred time.
The Cushman & Wakefield Northern California Multifamily Capital Markets Team, is pleased to offer for sale Walnut Terrace, a beautifully
renovated, 12-unit turnkey multifamily investment opportunity located in the Heart of Downtown Walnut Creek at 1340 Mt. Pisgah Road. The
property features ten One-Bedroom, One-and-one-quarter Bathroom units and two Two-Bedroom, One-and-one-half Bathroom Units. Built in
1966, the ±8,876 sq. ft. three-story structure is situated on a ±11,326 Sq. Ft. lot and includes an on-site laundry facility and 13 parking spaces.All 12 apartment units have been renovated with contemporary finishes and nearly $300,000 has been spent on exterior capital improvements including a new roof (2016) and seismic retrofit (2015).
The property boasts a 95 Walk Score (Walker's Paradise) and a 65 Bike Score (Bikeable) as most errands can be accomplished on foot. Broadway
Plaza, one of the Bay Area's most visited premier luxury shopping centers, is just steps from the Property. There is a plethora of other fantastic dining, shopping, and entertainment options surrounding the property throughout Downtown Walnut Creek. For entertainment, there's the Lesher Center for the Arts, which showcases theater, music, and dance performances. Nearby parks include Civic Park, Howe Homestead Park, and the Famous Mount Diablo State Park. Additionally, the property is steps from the 32-mile Iron Horse Regional Trail that runs through Walnut Creek and connects the cities of Pleasanton & Concord.
The property is proximate to some of the East Bay's top employers including Kaiser Permanente, John Muir Health, Safeway, Workday, and
Chevron, among many others. This makes it an attractive option for professionals looking for a convenient and comfortable place to call home.
The property is under one mile from the Walnut Creek BART Station and just a short walk to County Connection bus stops on South Broadway
& Mt. Diablo Blvd., making public transportation a viable option for residents of the property. The property also offers convenient access to the I-680 and Hwy-24, making commutes to surrounding Bay Area cities a breeze.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$325,488
|
$36.67
|
| Other Income |
$22,803
|
$2.57
|
| Vacancy Loss |
$9,765
|
$1.10
|
| Effective Gross Income |
$338,526
|
$38.14
|
| Taxes |
$45,935
|
$5.18
|
| Operating Expenses |
$74,309
|
$8.37
|
| Total Expenses |
$120,244
|
$13.55
|
| Net Operating Income |
$218,282
|
$24.59
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $325,488 |
| Annual Per SF | $36.67 |
| Other Income | |
|---|---|
| Annual | $22,803 |
| Annual Per SF | $2.57 |
| Vacancy Loss | |
|---|---|
| Annual | $9,765 |
| Annual Per SF | $1.10 |
| Effective Gross Income | |
|---|---|
| Annual | $338,526 |
| Annual Per SF | $38.14 |
| Taxes | |
|---|---|
| Annual | $45,935 |
| Annual Per SF | $5.18 |
| Operating Expenses | |
|---|---|
| Annual | $74,309 |
| Annual Per SF | $8.37 |
| Total Expenses | |
|---|---|
| Annual | $120,244 |
| Annual Per SF | $13.55 |
| Net Operating Income | |
|---|---|
| Annual | $218,282 |
| Annual Per SF | $24.59 |
PROPERTY FACTS
| Price | $4,200,000 | Apartment Style | Low-Rise |
| Price Per Unit | $350,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.26 AC |
| Cap Rate | 5.20% | Building Size | 8,876 SF |
| Gross Rent Multiplier | 12.28 | No. Stories | 2 |
| No. Units | 12 | Year Built | 1966 |
| Property Type | Multifamily | Parking Ratio | 1.46/1,000 SF |
| Property Subtype | Apartment |
| Price | $4,200,000 |
| Price Per Unit | $350,000 |
| Sale Type | Investment |
| Cap Rate | 5.20% |
| Gross Rent Multiplier | 12.28 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.26 AC |
| Building Size | 8,876 SF |
| No. Stories | 2 |
| Year Built | 1966 |
| Parking Ratio | 1.46/1,000 SF |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Storage Space
- Heating
- Kitchen
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Dining Room
- Double Pane Windows
- Freezer
- Linen Closet
- Patio
- Vinyl Flooring
- Quartz Countertops
SITE AMENITIES
- Laundry Facilities
- Smoke Free
- Storage Space
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1.5 | 10 | $2,250 | 765 |
| 2+1.5 | 2 | $2,700 | 815 |
1 1
Walk Score®
Walker's Paradise (95)
Bike Score®
Very Bikeable (71)
PROPERTY TAXES
| Parcel Number | 178-262-015-5 | Total Assessment | $3,118,793 |
| Land Assessment | $1,442,217 | Annual Taxes | $45,935 ($5.18/SF) |
| Improvements Assessment | $1,676,576 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
178-262-015-5
Land Assessment
$1,442,217
Improvements Assessment
$1,676,576
Total Assessment
$3,118,793
Annual Taxes
$45,935 ($5.18/SF)
Tax Year
2025
1 of 45
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Downtown Walnut Creek | 12 Turnkey Units | 1340 Mt Pisgah 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.
