Log In/Sign Up
Your email has been sent.
1991 Bancroft Ave 6 Unit Apartment Building $3,499,000 ($583,167/Unit) 5.81% Cap Rate San Leandro, CA 94577



Investment Highlights
- Mix-Use Commercial and Residential, Convenience to Downtown Retail, Schools, Bus Line, BART Station
- Very Steady Tenants at Market Rate.
- Corner Lot, Two Buildings, Off Street Parking Plus Storage
Executive Summary
Outstanding six-unit mixed-use investment opportunity in a desirable Downtown San Leandro location. This fully occupied property features a diversified income stream with five residential units and one ground-floor commercial space. The residential mix includes three 2-bedroom/1-bath apartments, one 4-bedroom/2-bath unit, and a detached 3-bedroom/2-bath single-family residence fronting 584 Warren Avenue. The commercial space is occupied by an established business. Additional features include assigned off-street parking, coin-operated laundry, work shop and garage, separately metered tenant gas and electricity, and a prominent corner location. Conveniently situated near Downtown San Leandro, BART, shopping, dining, and major transportation routes. An excellent opportunity to acquire a strong-performing East Bay asset with residential and commercial income. Roof replacement 2024, some units remodeled and or upgraded.Current scheduled rents total $22,250 per month, plus approximately $150 per month in laundry income, approx $268,800 in total annual gross income. Wonderful 5.81% cap rate based on current reported operations and a 13.11 GRM. Estimated buyer-adjusted cap rate is approximately 5.47% using projected reassessed property taxes. (Property management not included, currently self-managed). *****No inspections offered by seller, please do not disturb tenants or walk on to property.
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
Amenities
Unit Amenities
- Dishwasher
- Disposal
- Fireplace
- Storage Space
- Washer/Dryer
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Carpet
- Dining Room
- Family Room
- Vinyl Flooring
Site Amenities
- Laundry Facilities
- Storage Space
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | - | 2,758 |
| 2+1 | 4 | - | - |
| 3+2 | 1 | - | - |
Moderately walkable
60/100
Exceptionally drivable
100/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 077-0572-002-01 | Total Assessment | $2,704,394 (2026) |
| Land Assessment | $662,436 (2026) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $2,041,958 (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
077-0572-002-01
Land Assessment
$662,436 (2026)
Improvements Assessment
$2,041,958 (2026)
Total Assessment
$2,704,394 (2026)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
1991 Bancroft Ave

