$4,350,000
2360 Ellsworth St sits one block from the UC Berkeley campus edge in South Berkeley, where demand is driven by enrollment. Seven units and twenty six beds, leased by the bed or by the unit, so ownership runs whichever strategy the market rewards. A 6.60% cap and 9.22 GRM going in at 100% bed occupancy, with rents nearly 10% below market. The kicker: the seller is willing to sign a master lease at $452,092 per year, lifting day one returns to a 7.22% cap and 6.76% cash-on-cash with zero leasing risk, and the owner still keeps $24,272 a year of parking and other income. Collect steady, hands-off income or step in and operate for the upside. The heavy lifting is done: $370,531 of capital invested since 2013, seismic retrofit complete, garage parking, common laundry, renovated quartz kitchens. Offered at $4,350,000, $167,308 per bed.
Listed by Willem Bos with COMPASS
MLS Property Type
Residential Income
Status
Active
MLS Number
41145057
Year Built
1975
Units
7
Lot Size
3,760 sq ft
Click to interact with map
Photo coming soon
1444 Walnut St, Berkeley
Listed by Justin Paek with KW Advisors East Bay
Photo coming soon
1360 Berkeley Way, Berkeley
Listed by Timothy Warren with NAI Northern California
Photo coming soon
2120 Grant St, Berkeley
Listed by Grant Chappell with NAI Northern California
Photo coming soon
1533 Harmon St, Berkeley
Listed by Steven Pinza with The Pinza Group, Inc
Photo coming soon
3228 Adeline St, Berkeley
Listed by Willem Bos with COMPASS
Photo coming soon
2425 Grant St, Berkeley
Listed by Timothy Warren with NAI Northern California
Photo coming soon
2522 Hilgard Ave, Berkeley
Listed by Devang Parikh with SOTHEBY'S INTERNATIONAL REALTY INC
Photo coming soon
1919 Curtis, Berkeley
Listed by Brian Baniqued with BCRE
