Share This Listing

Message

961 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

2537 Ellsworth St 9 Unit Apartment Building $5,195,000 ($577,222/Unit) 6.21% Cap Rate Berkeley, CA 94704

Save this listing!

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

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.

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
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
Walk Score®
Walker's Paradise (94)
Bike Score®
Biker's Paradise (96)
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
055-1832-017-00
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
  • Listing ID: 37924854

  • Date on Market: 10/2/2025

  • Last Updated:

  • Address: 2537 Ellsworth St, 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") }}