Log In/Sign Up
Your email has been sent.
3210 Harrison St 3,546 SF 100% Leased Retail Building Oakland, CA 94611 $1,800,000 ($507.61/SF) 5.49% Cap Rate
EXECUTIVE SUMMARY
Residential Units:
(1) One-bedroom apartment: Ideal for singles or couples
(1) Two-bedroom apartment: Spacious and versatile
Commercial Space:
Spotty’s Market and Liquor: A well-established market and liquor store, providing steady rental income and a prime commercial presence in the neighborhood.
Development Opportunity:
Fully entitled for an additional 4 residential units, with approved plans by the City of Oakland. Unlock the property's full potential and expand your investment portfolio by capitalizing on this exciting opportunity.
Location Benefits:
Situated in the vibrant Adams Point neighborhood, this property is steps away from Lake Merritt, local restaurants, shops, and the Grand Lake Farmers Market.
Convenient access to downtown Oakland, major freeways, and public transit options, including BART.
(1) One-bedroom apartment: Ideal for singles or couples
(1) Two-bedroom apartment: Spacious and versatile
Commercial Space:
Spotty’s Market and Liquor: A well-established market and liquor store, providing steady rental income and a prime commercial presence in the neighborhood.
Development Opportunity:
Fully entitled for an additional 4 residential units, with approved plans by the City of Oakland. Unlock the property's full potential and expand your investment portfolio by capitalizing on this exciting opportunity.
Location Benefits:
Situated in the vibrant Adams Point neighborhood, this property is steps away from Lake Merritt, local restaurants, shops, and the Grand Lake Farmers Market.
Convenient access to downtown Oakland, major freeways, and public transit options, including BART.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$126,000
|
$35.53
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$126,000
|
$35.53
|
| Taxes |
$20,596
|
$5.81
|
| Operating Expenses |
$6,593
|
$1.86
|
| Total Expenses |
$27,189
|
$7.67
|
| Net Operating Income |
$98,811
|
$27.87
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $126,000 |
| Annual Per SF | $35.53 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $126,000 |
| Annual Per SF | $35.53 |
| Taxes | |
|---|---|
| Annual | $20,596 |
| Annual Per SF | $5.81 |
| Operating Expenses | |
|---|---|
| Annual | $6,593 |
| Annual Per SF | $1.86 |
| Total Expenses | |
|---|---|
| Annual | $27,189 |
| Annual Per SF | $7.67 |
| Net Operating Income | |
|---|---|
| Annual | $98,811 |
| Annual Per SF | $27.87 |
PROPERTY FACTS
Sale Type
Investment
Property Type
Retail
Property Subtype
Building Size
3,546 SF
Building Class
C
Year Built
1900
Price
$1,800,000
Price Per SF
$507.61
Cap Rate
5.49%
NOI
$98,811
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
0.58
Lot Size
0.14 AC
Zoning
R-70
Parking
4 Spaces (1.13 Spaces per 1,000 SF Leased)
Frontage
55’ on Harrison St
Walk Score®
Very Walkable (87)
NEARBY MAJOR RETAILERS
PROPERTY TAXES
| Parcel Number | 010-0793-001-00 | Total Assessment | $1,298,904 (2025) |
| Land Assessment | $649,452 (2025) | Annual Taxes | $20,596 ($5.81/SF) |
| Improvements Assessment | $649,452 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
010-0793-001-00
Land Assessment
$649,452 (2025)
Improvements Assessment
$649,452 (2025)
Total Assessment
$1,298,904 (2025)
Annual Taxes
$20,596 ($5.81/SF)
Tax Year
2024
1 of 21
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
3210 Harrison 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.