Log In/Sign Up
Your email has been sent.
500K Below MAI Appraisal-10% CAP-23.5% $ on $ 2124 90th Ave 32 Unit Apartment Building $5,395,000 ($168,594/Unit) 10.78% Cap Rate Oakland, CA 94603



Investment Highlights
- Existing 23.5% Cas on Cash - 35% Market Cash on Cash!
- Waiver of Ad Valorem Property Taxes
- Existing Gross Rent Multiplier 7.2 Market Gross Rent Multipler 5.6
- $500K Below Current MAI Appraisal
- 10.5 Existing CAP - 10% Market CAP
- COOPERATING WITH ALL BROKERS!!!
Executive Summary
$500K Below MAI Appraisal!!! - 10% Cap!!! - 23.5% Cash on Cash!!! - 19% MARKET Cap!!! - $192 Price Per Foot!!!
Building Description: 2124 90th & 2125 92nd Ave is a very nostalgic 2 story, walk-up, multifamily building consisting of 32 residential units with 28,000 square feet of gross building area. The unit-mix consists of (26) 2 bedroom/1.5-bathroom units, (5) 3 bedroom/1.5-bathroom units and (1) 4 bedroom/1.5 unit. The property was built in 1964. There is laundry on site. 80% of the units have been renovated. All units have separate gas and electric meters and individual hot water heaters minimizing the owners’ expenses. There is 30% upside in the current rents. With 30% upside in rents, this building allows the next owner to increase returns and leverage investment in the hot Oakland market. There are two laundry rooms at the property. There is a regulatory agreement in place that allows a full waiver of Ad Valorem property taxes.
Casa Grande blends historic charm with urban realities, offering affordable living with great potential and a strong sense of community, particularly appealing to those seeking proximity to medical facilities and a diverse, established neighborhood. Although the property is 100% affordable, market rents in the subject area are currently lower than the max allowable rents determined by the County, making it no issue while taking advantage of the tax abatement. The Regulatory Agreement allows for a waiver of Ad Valorem taxes.
Construction is typical wood framing with concrete foundation walls raised to create a partial basement on the southern portion and slab on grade foundation on the northern portion. The exterior finishes consist of painted brick veneer and stucco siding. The flat roof contains built up covering. Units are heated by electric wall heaters. Domestic hot water is provided by a central gas fired boiler located in the basement. Domestic water lines are copper. Electrical wiring is observed as copper. The property at 2124 90TH & 2125 92ND Ave in Oakland, CA has strong investment potential due to its proximity to major employers, transportation routes, shopping centers, dining venues, and entertainment options. It is an attractive option for renters seeking convenience and accessibility. The combination of a robust economy and desirable location make this property a promising investment opportunity in the Oakland real estate market.
The subject property is located along 90th Avenue in the Webster neighborhood of East Oakland. The immediate surroundings are primarily characterized by mid-density residential uses, with multifamily and single-family dwellings prevalent along 90th Avenue and adjacent streets. Local land use is interspersed with small scale commercial retail, educational institutions, and community services. Notable nearby landmarks include the Elmhurst Branch of the Oakland Public Library to the northwest and the adjacent Esperanza Elementary School. The neighborhood also contains a mix of neighborhood parks, such as Arroyo Viejo Park and the Coliseum Connections Public Green Space approximately one mile to the West. It is located primarily in a residential block. You will appreciate the neighborhood amenities near 2124 90TH & 2125 92ND Ave.
Building Description: 2124 90th & 2125 92nd Ave is a very nostalgic 2 story, walk-up, multifamily building consisting of 32 residential units with 28,000 square feet of gross building area. The unit-mix consists of (26) 2 bedroom/1.5-bathroom units, (5) 3 bedroom/1.5-bathroom units and (1) 4 bedroom/1.5 unit. The property was built in 1964. There is laundry on site. 80% of the units have been renovated. All units have separate gas and electric meters and individual hot water heaters minimizing the owners’ expenses. There is 30% upside in the current rents. With 30% upside in rents, this building allows the next owner to increase returns and leverage investment in the hot Oakland market. There are two laundry rooms at the property. There is a regulatory agreement in place that allows a full waiver of Ad Valorem property taxes.
Casa Grande blends historic charm with urban realities, offering affordable living with great potential and a strong sense of community, particularly appealing to those seeking proximity to medical facilities and a diverse, established neighborhood. Although the property is 100% affordable, market rents in the subject area are currently lower than the max allowable rents determined by the County, making it no issue while taking advantage of the tax abatement. The Regulatory Agreement allows for a waiver of Ad Valorem taxes.
Construction is typical wood framing with concrete foundation walls raised to create a partial basement on the southern portion and slab on grade foundation on the northern portion. The exterior finishes consist of painted brick veneer and stucco siding. The flat roof contains built up covering. Units are heated by electric wall heaters. Domestic hot water is provided by a central gas fired boiler located in the basement. Domestic water lines are copper. Electrical wiring is observed as copper. The property at 2124 90TH & 2125 92ND Ave in Oakland, CA has strong investment potential due to its proximity to major employers, transportation routes, shopping centers, dining venues, and entertainment options. It is an attractive option for renters seeking convenience and accessibility. The combination of a robust economy and desirable location make this property a promising investment opportunity in the Oakland real estate market.
The subject property is located along 90th Avenue in the Webster neighborhood of East Oakland. The immediate surroundings are primarily characterized by mid-density residential uses, with multifamily and single-family dwellings prevalent along 90th Avenue and adjacent streets. Local land use is interspersed with small scale commercial retail, educational institutions, and community services. Notable nearby landmarks include the Elmhurst Branch of the Oakland Public Library to the northwest and the adjacent Esperanza Elementary School. The neighborhood also contains a mix of neighborhood parks, such as Arroyo Viejo Park and the Coliseum Connections Public Green Space approximately one mile to the West. It is located primarily in a residential block. You will appreciate the neighborhood amenities near 2124 90TH & 2125 92ND Ave.
Property Facts
| Price | $5,395,000 | Building Class | C |
| Price Per Unit | $168,594 | Lot Size | 0.64 AC |
| Sale Type | Investment | Building Size | 27,223 SF |
| Cap Rate | 10.78% | Average Occupancy | 100% |
| Gross Rent Multiplier | 7.2 | No. Stories | 2 |
| No. Units | 32 | Year Built | 1964 |
| Property Type | Multifamily | Parking Ratio | 1.26/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | C-10/R-50 - Commercial/Residential | ||
| Price | $5,395,000 |
| Price Per Unit | $168,594 |
| Sale Type | Investment |
| Cap Rate | 10.78% |
| Gross Rent Multiplier | 7.2 |
| No. Units | 32 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.64 AC |
| Building Size | 27,223 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1964 |
| Parking Ratio | 1.26/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | C-10/R-50 - Commercial/Residential |
Amenities
Unit Amenities
- Kitchen
- Granite Countertops
- Carpet
Site Amenities
- Laundry Facilities
- Storage Space
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | - | 750 |
| 2+1 | 5 | - | 680 - 878 |
| 2+1.5 | 19 | - | 680 - 878 |
| 3+1 | 3 | - | 1,055 |
| 3+1.5 | 3 | - | 1,055 |
| 4+1.5 | 1 | - | 1,481 |
Fairly walkable
50/100
Very drivable
80/100
Good public transit
60/100
Fairly bikeable
50/100
Property Taxes
| Parcel Numbers | Improvements Assessment | $3,441,292 | |
| Land Assessment | $1,476,232 | Total Assessment | $460,772 |
Property Taxes
Parcel Numbers
Land Assessment
$1,476,232
Improvements Assessment
$3,441,292
Total Assessment
$460,772
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
American Liberty Investments
500K Below MAI Appraisal-10% CAP-23.5% $ on $ | 2124 90th Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

