Share This Listing

Message

920 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

THE KEYSTONE | 32 Units | Steps From Cal 2419 Durant Ave 32 Unit Apartment Building $9,440,000 ($295,000/Unit) 5.59% Cap Rate Berkeley, CA 94704

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Irreplaceable Location Just 1 Block from UC Berkeley
  • Opportunity to Furnish Units
  • Flexible Acquisition Opportunity - Purchase Individually or as a Portfolio
  • Ideal for Student Housing
  • High Demand Due to UC Berkeley’s Housing Shortage
  • Opportunity to Increase Bedroom Count

EXECUTIVE SUMMARY

Property tours are available by appointment.
Disclosure package & marketing flyer available upon request.
The Cushman & Wakefield Northern California Multifamily Capital Markets Group is pleased to present The Keystone Apartments, a distinguished 32-unit multifamily asset in an irreplaceable location at 2419 Durant Avenue in the highly sought-after Southside neighborhood of Berkeley, CA. Built in 1924, this 18,543-square foot property boasts classic architectural character and presents a prime investment opportunity just steps away from the world-renowned UC Berkeley campus. Offered for the first time in more than 50 years, The Keystone Apartments represents a truly unique chance to secure a generational multifamily investment in one of the Bay Area's most dynamic rental markets.
The property’s unit mix consists of 20 studios and 12 two-bedroom units, catering to a diverse range of tenants, including UC Berkeley students, faculty, and local professionals seeking direct adjacency to UC Berkeley. The Property offers significant value-add potential for an investor to implement property upgrades and reposition the asset as a student focused housing option.
The Keystone is offered at an attractive asking price of $9,440,000 ($295,000 per unit), with a stabilized cap rate of 5.59% and a proforma cap rate of 7.05%. The property’s stabilized rents average $2,406 per unit, while market rents average $2,813. This spread highlights strong rent growth trends and provides meaningful upside potential through repositioning and unit upgrades.
Operationally, the property is well-positioned for continued demand, featuring individually metered electricity, while the landlord is responsible for water, gas, sewer, and waste services. Each unit benefits from on-site card-operated laundry facilities, enhancing the property’s appeal to the predominantly student renter demographic.
Located in a highly walkable area with a Walk Score of 97 and Bike Score of 89, The Keystone offers excellent accessibility to UC Berkeley, major bus lines, and the BART system. The property’s proximity to Telegraph Avenue, Berkeley’s main commercial corridor, provides residents with convenient access to a wide range of retail and dining options.
Demand for centrally located, well-amenitized housing in Berkeley’s supply constrained Southside submarket remains strong, driven by UC Berkeley’s ongoing bed shortage and consistent student, staff and faculty population growth. Rent growth in the area has increased by 25% over the past 10 years, and is projected to exceed 23% through 2035. This, combined with The Keystone's classic construction, irreplaceable location, and significant rent upside, makes the Property an exceptional opportunity for investors seeking both stable in-place income and long-term capital appreciation.
The property may be purchased individually or as a 3 property, 68-unit portfolio with The Leroy Apartments (2411 Durant Ave - 9 Units) and The Castle Craig Apartments (2525 Durant Ave - 27 Units).

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $923,820 $49.82
Other Income $17,166 $0.93
Vacancy Loss $46,191 $2.49
Effective Gross Income $894,795 $48.26
Taxes $148,411 $8.00
Operating Expenses $218,807 $11.80
Total Expenses $367,218 $19.80
Net Operating Income $527,577 $28.45

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $923,820
Annual Per SF $49.82
Other Income
Annual $17,166
Annual Per SF $0.93
Vacancy Loss
Annual $46,191
Annual Per SF $2.49
Effective Gross Income
Annual $894,795
Annual Per SF $48.26
Taxes
Annual $148,411
Annual Per SF $8.00
Operating Expenses
Annual $218,807
Annual Per SF $11.80
Total Expenses
Annual $367,218
Annual Per SF $19.80
Net Operating Income
Annual $527,577
Annual Per SF $28.45

PROPERTY FACTS

Price $9,440,000
Price Per Unit $295,000
Sale Type Investment
Cap Rate 5.59%
Gross Rent Multiplier 10.22
No. Units 32
Property Type Multifamily
Property Subtype Apartment
Apartment Style Mid-Rise
Building Class C
Lot Size 0.22 AC
Building Size 18,543 SF
No. Stories 4
Year Built 1924
Parking Ratio 0.38/1,000 SF
Zoning R-SMU

AMENITIES

UNIT AMENITIES

  • Kitchen
  • Refrigerator
  • Oven
  • Range

SITE AMENITIES

  • Laundry Facilities

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 20 $2,400 395
2+1 12 $3,500 568
Walk Score®
Walker's Paradise (99)
Bike Score®
Biker's Paradise (92)
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
055-1878-010-00
Land Assessment
$755,824 (2025)
Improvements Assessment
$815,225 (2025)
Total Assessment
$1,584,009 (2025)
Annual Taxes
$148,411 ($8.00/SF)
Tax Year
2024
  • Listing ID: 37692067

  • Date on Market: 9/16/2025

  • Last Updated:

  • Address: 2419 Durant Ave, Berkeley, CA 94704

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") }}