1927-1929 Taraval St
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.
1927-1929 Taraval St Immeuble residentiel 4 lots 2 139 095 € (534 774 €/Lot) Taux de capitalisation 7 % San Francisco, CA 94116
Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Non- Rent Controlled; Flexible Terms; Positive Income
RÉSUMÉ ANALYTIQUE
Investment Highlights:
Non-Rent-Controlled Fourplex – rare legal classification in San Francisco
$98,431 Annual Positive Cash Flow with today’s rates and conservative rent assumptions
Seller Financing Available – $1,000,000 carry + $500,000 down payment
Flexible Ownership Structure – buy entire building or split residential/commercial components
Located in Coveted Central Sunset – blocks to Ocean Beach and Muni lines
Owner-Occupant or Condo Conversion Ready – live in the large unit or split
?? Property Overview – 1927–1929 Taraval St, San Francisco
This unique four-unit mixed-use building offers a rare combination of flexibility, income, and upside potential.
Unit Breakdown:
Unit 1 (Large Residential): $4,950/month
Unit 2 (Small Residential - Commercial Use): $2,200/month
Unit 3 (Small Residential - Commercial Use): $3,300/month
Unit 4 (Commercial - Vacant): Market rent potential $5,000–$5,900/month
?? Income & Expense Summary
Low Estimate:
Total Monthly Rent: $15,450
Annual Gross Income: $185,400
Operating Expenses (6% management): $11,124
Net Operating Income (NOI): $174,276
?? Financing Scenario & Positive Cash Flow
Assuming buyer finances the $950,000 balance (after $1M seller carry + $500K down) at 7.00% interest for 30 years, monthly payments are:
Monthly Mortgage: $6,320
Annual Debt Service: $75,844
?? Annual Cash Flow Calculation:
NOI
=
$
174
,
276
Annual Mortgage Payments
=
$
75
,
844
Cash
Flow
(before
taxes)
=
$
174
,
276
-
$
75
,
844
=
$98,431
NOI=$174,276
Annual Mortgage Payments=$75,844
Cash Flow (before taxes)=$174,276-$75,844=$98,431
? Positive Income of $8,202/month or $98,431/year
This means that even after debt service, the investor walks away with nearly $100K per year in passive income, with the potential for more once the commercial unit rents at top market rate.
?? Key Metrics:
Metric Value (Low Estimate)
Cap Rate 7.11%
Cash-on-Cash Return (25% down) 28.45%
GRM (Gross Rent Multiplier) 13.2
GIM (Gross Income Multiplier) 13.2
These numbers are strong by any standard, and particularly rare for a property in one of San Francisco’s most stable and sought-after submarkets.
?? Endless Upside Potential
Live in the large residential unit and rent the others, or pursue condo conversion.
Lease out the vacant commercial storefront to a local business or office tenant.
Seller is flexible – willing to sell residential or commercial units separately at the right price.
?? Location, Location, Location
Positioned in the heart of the Sunset, this building offers:
Steps to Ocean Beach, Muni L-Taraval, Sunset Boulevard, and Golden Gate Park
High foot traffic and strong tenant demand
Walkable, transit-rich, and part of a historically high-appreciation corridor
?? Contact us today for financial models, OM (offering memorandum), or to schedule a tour.
Non-Rent-Controlled Fourplex – rare legal classification in San Francisco
$98,431 Annual Positive Cash Flow with today’s rates and conservative rent assumptions
Seller Financing Available – $1,000,000 carry + $500,000 down payment
Flexible Ownership Structure – buy entire building or split residential/commercial components
Located in Coveted Central Sunset – blocks to Ocean Beach and Muni lines
Owner-Occupant or Condo Conversion Ready – live in the large unit or split
?? Property Overview – 1927–1929 Taraval St, San Francisco
This unique four-unit mixed-use building offers a rare combination of flexibility, income, and upside potential.
Unit Breakdown:
Unit 1 (Large Residential): $4,950/month
Unit 2 (Small Residential - Commercial Use): $2,200/month
Unit 3 (Small Residential - Commercial Use): $3,300/month
Unit 4 (Commercial - Vacant): Market rent potential $5,000–$5,900/month
?? Income & Expense Summary
Low Estimate:
Total Monthly Rent: $15,450
Annual Gross Income: $185,400
Operating Expenses (6% management): $11,124
Net Operating Income (NOI): $174,276
?? Financing Scenario & Positive Cash Flow
Assuming buyer finances the $950,000 balance (after $1M seller carry + $500K down) at 7.00% interest for 30 years, monthly payments are:
Monthly Mortgage: $6,320
Annual Debt Service: $75,844
?? Annual Cash Flow Calculation:
NOI
=
$
174
,
276
Annual Mortgage Payments
=
$
75
,
844
Cash
Flow
(before
taxes)
=
$
174
,
276
-
$
75
,
844
=
$98,431
NOI=$174,276
Annual Mortgage Payments=$75,844
Cash Flow (before taxes)=$174,276-$75,844=$98,431
? Positive Income of $8,202/month or $98,431/year
This means that even after debt service, the investor walks away with nearly $100K per year in passive income, with the potential for more once the commercial unit rents at top market rate.
?? Key Metrics:
Metric Value (Low Estimate)
Cap Rate 7.11%
Cash-on-Cash Return (25% down) 28.45%
GRM (Gross Rent Multiplier) 13.2
GIM (Gross Income Multiplier) 13.2
These numbers are strong by any standard, and particularly rare for a property in one of San Francisco’s most stable and sought-after submarkets.
?? Endless Upside Potential
Live in the large residential unit and rent the others, or pursue condo conversion.
Lease out the vacant commercial storefront to a local business or office tenant.
Seller is flexible – willing to sell residential or commercial units separately at the right price.
?? Location, Location, Location
Positioned in the heart of the Sunset, this building offers:
Steps to Ocean Beach, Muni L-Taraval, Sunset Boulevard, and Golden Gate Park
High foot traffic and strong tenant demand
Walkable, transit-rich, and part of a historically high-appreciation corridor
?? Contact us today for financial models, OM (offering memorandum), or to schedule a tour.
INFORMATIONS SUR L’IMMEUBLE
| Prix | 2 139 095 € | Style d’appartement | De faible hauteur |
| Prix par lot | 534 774 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,02 ha |
| Taux de capitalisation | 7 % | Surface de l’immeuble | 447 m² |
| Multiplicateur du loyer brut | 13.21 | Occupation moyenne | 67% |
| Nb de lots | 4 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1987 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,02/1 000 m² |
| Zonage | NC-2, San Francisco - Neighborhood Commercial 2 zone, indicating areas suitable for small to medium-scale businesses | ||
| Prix | 2 139 095 € |
| Prix par lot | 534 774 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7 % |
| Multiplicateur du loyer brut | 13.21 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Surface du lot | 0,02 ha |
| Surface de l’immeuble | 447 m² |
| Occupation moyenne | 67% |
| Nb d’étages | 3 |
| Année de construction | 1987 |
| Ratio de stationnement | 0,02/1 000 m² |
| Zonage | NC-2, San Francisco - Neighborhood Commercial 2 zone, indicating areas suitable for small to medium-scale businesses |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Planchers en bois
CARACTÉRISTIQUES DU SITE
- Bord de l’eau
- Collecte d’ordures – Sur rue
- Local à vélos
- Transports en commun
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 1 | - | 74 |
| 1+1 | 1 | - | 75 |
| 3+1 | 1 | - | 75 |
| 4+3 | 1 | - | 149 |
1 of 1
Walk Score®
Idéal pour les promeneurs (93)
TAXES FONCIÈRES
| Numéro de parcelle | 2396-039 | Évaluation des aménagements | 513 860 € |
| Évaluation du terrain | 948 666 € | Évaluation totale | 1 462 526 € |
TAXES FONCIÈRES
Numéro de parcelle
2396-039
Évaluation du terrain
948 666 €
Évaluation des aménagements
513 860 €
Évaluation totale
1 462 526 €
1 de 81
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par
1927-1929 Taraval St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.