Log In/Sign Up
Your email has been sent.
5480 Shasta Ave 6 Unit Apartment Building $1,585,000 ($264,167/Unit) 6.98% Cap Rate San Pablo, CA 94806



Executive Summary
Welcome to 5480 Shasta Avenue, a six-unit apartment building offering an exceptional investment opportunity with immediate cash flow and significant value-add potential in the heart of San Pablo. Built in 1962, this attractive multifamily property features a highly desirable unit mix of six spacious 2-bedroom, 1-bathroom apartments, including one vacant unit that provides immediate leasing or owner-user flexibility, while the remaining long-term tenants offer stable income with below-market rents, creating substantial upside through future rental growth. Recent capital improvements, including a newer roof, help minimize near-term maintenance costs, and the approximately 6,450-square-foot lot offers ample off-street parking and convenient on-site laundry for tenants. Ideally situated in a strong East Bay rental market, the property enjoys easy access to Interstate 80, Richmond Parkway, San Pablo Avenue, BART, Contra Costa College, Kaiser Permanente, shopping, restaurants, and Wildcat Canyon Regional Park, providing excellent connectivity to Oakland, Berkeley, San Francisco, and other major employment centers. With an estimated ~7% pro forma cap rate (buyer to verify), 5480 Shasta Avenue presents an outstanding opportunity for investors seeking stable income, long-term appreciation, and meaningful upside in one of the Bay Area's most established rental markets.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$166,800
|
$38.33
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$8,340
|
$1.92
|
| Effective Gross Income |
$158,460
|
$36.41
|
| Taxes |
$26,945
|
$6.19
|
| Operating Expenses |
$20,886
|
$4.80
|
| Total Expenses |
$47,831
|
$10.99
|
| Net Operating Income |
$110,629
|
$25.42
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $166,800 |
| Annual Per SF | $38.33 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $8,340 |
| Annual Per SF | $1.92 |
| Effective Gross Income | |
|---|---|
| Annual | $158,460 |
| Annual Per SF | $36.41 |
| Taxes | |
|---|---|
| Annual | $26,945 |
| Annual Per SF | $6.19 |
| Operating Expenses | |
|---|---|
| Annual | $20,886 |
| Annual Per SF | $4.80 |
| Total Expenses | |
|---|---|
| Annual | $47,831 |
| Annual Per SF | $10.99 |
| Net Operating Income | |
|---|---|
| Annual | $110,629 |
| Annual Per SF | $25.42 |
Property Facts
| Price | $1,585,000 | Property Subtype | Apartment |
| Price Per Unit | $264,167 | Building Class | C |
| Sale Type | Investment | Building Size | 4,352 SF |
| Cap Rate | 6.98% | Average Occupancy | 83% |
| Sale Condition | 1031 Exchange | No. Stories | 2 |
| Gross Rent Multiplier | 9.5 | Year Built | 1962 |
| No. Units | 6 | Parking Ratio | 1.38/1,000 SF |
| Property Type | Multifamily |
| Price | $1,585,000 |
| Price Per Unit | $264,167 |
| Sale Type | Investment |
| Cap Rate | 6.98% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 9.5 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Building Size | 4,352 SF |
| Average Occupancy | 83% |
| No. Stories | 2 |
| Year Built | 1962 |
| Parking Ratio | 1.38/1,000 SF |
Amenities
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 6 | - | - |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
40/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 418-051-021-8 | Total Assessment | $811,021 (2025) |
| Land Assessment | $295,451 (2025) | Annual Taxes | $26,945 ($6.19/SF) |
| Improvements Assessment | $515,570 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
418-051-021-8
Land Assessment
$295,451 (2025)
Improvements Assessment
$515,570 (2025)
Total Assessment
$811,021 (2025)
Annual Taxes
$26,945 ($6.19/SF)
Tax Year
2026
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
5480 Shasta Ave
