Log In/Sign Up
Your email has been sent.
2537 Ellsworth St 9 Unit Apartment Building $5,195,000 ($577,222/Unit) 6.21% Cap Rate Berkeley, CA 94704



INVESTMENT HIGHLIGHTS
- 7 of 9 Units Fully Renovated with Permits
- Brand New TimberTech Siding, New Front Entry, Fire Suppression System, Exterior Painting
- Current Cap Rate of 6.21% | Rental Upside to Over 7.25% Cap Rate
- Brand New Roof, Main Electrical Panel, Windows, Railings, Sewer Lateral Line
- Garage Parking for All Units
EXECUTIVE SUMMARY
Compass Commercial is pleased to present 2537 Ellsworth Street, a fully renovated nine-unit apartment building located just blocks from UC Berkeley. Offered at $5,195,000, this turnkey asset has benefited from more than $825,000+ in recent (2024) permitted capital improvements, including seven (7) down-to-the-studs unit remodels, new windows, new roof, a secured parking gate, upgraded electrical panels, and fresh interior and exterior paint and finishes. The property features seven (7) spacious 3-bedroom/2-bathroom units and two (2) 3-bedroom/1.5-bathroom units, all recently updated with modern finishes and high-quality improvements. This building has a gross building area of 8,244 square feet and offers ten (10) garage parking spaces which bring an additional $1,025/month in gross income. It is off the soft-story list, and has passed sewer lateral and SB-721 inspections.
This investment provides both stability and upside, with a current cap rate of 6.21% and a market cap rate of 7.26%, along with a current GRM of 10.63 and a market GRM of 9.48. Tenants enjoy walkability to UC Berkeley, Telegraph Avenue, restaurants, cafés, and shopping, as well as easy access to BART and AC Transit. With its prime location, strong occupancy history, and extensive renovations, 2537 Ellsworth Street represents an outstanding opportunity for investors seeking a pride-of-ownership multifamily property in one of the Bay Area’s most desirable rental markets.
This investment provides both stability and upside, with a current cap rate of 6.21% and a market cap rate of 7.26%, along with a current GRM of 10.63 and a market GRM of 9.48. Tenants enjoy walkability to UC Berkeley, Telegraph Avenue, restaurants, cafés, and shopping, as well as easy access to BART and AC Transit. With its prime location, strong occupancy history, and extensive renovations, 2537 Ellsworth Street represents an outstanding opportunity for investors seeking a pride-of-ownership multifamily property in one of the Bay Area’s most desirable rental markets.
FINANCIAL SUMMARY (ACTUAL - 2024) 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 - 2024) 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
| Price | $5,195,000 | Apartment Style | Low-Rise |
| Price Per Unit | $577,222 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 6.21% | Building Size | 8,244 SF |
| Gross Rent Multiplier | 10.63 | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1965/2024 |
| Property Subtype | Apartment | Parking Ratio | 1.21/1,000 SF |
| Zoning | Multifamily Residential - Multifamily Residential | ||
| Price | $5,195,000 |
| Price Per Unit | $577,222 |
| Sale Type | Investment |
| Cap Rate | 6.21% |
| Gross Rent Multiplier | 10.63 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 8,244 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1965/2024 |
| Parking Ratio | 1.21/1,000 SF |
| Zoning | Multifamily Residential - Multifamily Residential |
AMENITIES
UNIT AMENITIES
- Microwave
- Kitchen
- Granite Countertops
- Refrigerator
- Sprinkler System
- Stainless Steel Appliances
- Range
- Double Pane Windows
- Handrails
SITE AMENITIES
- Gated
- Smoke Free
- Bicycle Storage
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 7 | $4,900 | 856 |
| 3+1.5 | 2 | $3,125 | 856 |
1 1
Walk Score®
Walker's Paradise (94)
Bike Score®
Biker's Paradise (96)
PROPERTY TAXES
| Parcel Number | 055-1832-017-00 | Total Assessment | $2,442,298 (2025) |
| Land Assessment | $1,123,632 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,318,666 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
055-1832-017-00
Land Assessment
$1,123,632 (2025)
Improvements Assessment
$1,318,666 (2025)
Total Assessment
$2,442,298 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 33
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
2537 Ellsworth St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
