Share This Listing

Message

918 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

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

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

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
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
Walk Score®
Walker's Paradise (95)
Bike Score®
Very Bikeable (71)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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
  • Listing ID: 38357994

  • Date on Market: 11/6/2025

  • Last Updated:

  • Address: 1340 Mt Pisgah Rd, Walnut Creek, CA 94596

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}