Share This Listing

Message

963 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 broker for more information about this property

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

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
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 - -
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
40/100
Moderately bikeable
70/100

Property Taxes

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
  • Listing ID: 41469544

  • Date on Market: 7/29/2026

  • Last Updated:

  • Address: 5480 Shasta Ave, San Pablo, CA 94806

Contact the Sale Advisor

5480 Shasta Ave

Have an account? Log In

What's your inquiry about?*

Select Option

Select at least one option

Preferred Date*

Preferred date is required

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

Message*

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Hmm, there seems to have been an error sending your message. Please refresh the page and try again.

Your message has been sent.
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") }}