Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Downtown Walnut Creek | 12 Turnkey Units 1340 Mt Pisgah Rd Immeuble residentiel 12 lots 3 680 124 € (306 677 €/Lot) Taux de capitalisation 5,20 % Walnut Creek, CA 94596
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Rare Opportunity to Acquire a Downtown Walnut Creek Multifamily Investment Property
- Steps From Broadway Plaza, One of The Bay Area’s Most Visited Premier Luxury Shopping Centers
- Excellent Historical Rent Growth which is Expected to Continue for the Foreseeable Future
- Turnkey Property w/Nearly $510K Spent on Capital Improvements Including New Roof (2016), Seismic Retrofit (2015), & Renovations on All Apartment Units
- The Average Rent in Walnut Creek is Among the Highest in the East Bay while still providing a Significant Discount to Other Bay Area Cities
- No Local Rent Control – CA Rent Control Allows for Annual Rent Increases of 5% + Local Area CPI
Résumé analytique
The Cushman & Wakefield Northern California Multifamily Capital Markets Team, is pleased to offer for sale Walnut Terrace, a beautifully
renovated, 12-unit turnkey multifamily investment opportunity located in the Heart of Downtown Walnut Creek at 1340 Mt. Pisgah Road. The
property features ten One-Bedroom, One-and-one-quarter Bathroom units and two Two-Bedroom, One-and-one-half Bathroom Units. Built in
1966, the ±8,876 sq. ft. three-story structure is situated on a ±11,326 Sq. Ft. lot and includes an on-site laundry facility and 13 parking spaces.All 12 apartment units have been renovated with contemporary finishes and nearly $300,000 has been spent on exterior capital improvements including a new roof (2016) and seismic retrofit (2015).
The property boasts a 95 Walk Score (Walker's Paradise) and a 65 Bike Score (Bikeable) as most errands can be accomplished on foot. Broadway
Plaza, one of the Bay Area's most visited premier luxury shopping centers, is just steps from the Property. There is a plethora of other fantastic dining, shopping, and entertainment options surrounding the property throughout Downtown Walnut Creek. For entertainment, there's the Lesher Center for the Arts, which showcases theater, music, and dance performances. Nearby parks include Civic Park, Howe Homestead Park, and the Famous Mount Diablo State Park. Additionally, the property is steps from the 32-mile Iron Horse Regional Trail that runs through Walnut Creek and connects the cities of Pleasanton & Concord.
The property is proximate to some of the East Bay's top employers including Kaiser Permanente, John Muir Health, Safeway, Workday, and
Chevron, among many others. This makes it an attractive option for professionals looking for a convenient and comfortable place to call home.
The property is under one mile from the Walnut Creek BART Station and just a short walk to County Connection bus stops on South Broadway
& Mt. Diablo Blvd., making public transportation a viable option for residents of the property. The property also offers convenient access to the I-680 and Hwy-24, making commutes to surrounding Bay Area cities a breeze.
renovated, 12-unit turnkey multifamily investment opportunity located in the Heart of Downtown Walnut Creek at 1340 Mt. Pisgah Road. The
property features ten One-Bedroom, One-and-one-quarter Bathroom units and two Two-Bedroom, One-and-one-half Bathroom Units. Built in
1966, the ±8,876 sq. ft. three-story structure is situated on a ±11,326 Sq. Ft. lot and includes an on-site laundry facility and 13 parking spaces.All 12 apartment units have been renovated with contemporary finishes and nearly $300,000 has been spent on exterior capital improvements including a new roof (2016) and seismic retrofit (2015).
The property boasts a 95 Walk Score (Walker's Paradise) and a 65 Bike Score (Bikeable) as most errands can be accomplished on foot. Broadway
Plaza, one of the Bay Area's most visited premier luxury shopping centers, is just steps from the Property. There is a plethora of other fantastic dining, shopping, and entertainment options surrounding the property throughout Downtown Walnut Creek. For entertainment, there's the Lesher Center for the Arts, which showcases theater, music, and dance performances. Nearby parks include Civic Park, Howe Homestead Park, and the Famous Mount Diablo State Park. Additionally, the property is steps from the 32-mile Iron Horse Regional Trail that runs through Walnut Creek and connects the cities of Pleasanton & Concord.
The property is proximate to some of the East Bay's top employers including Kaiser Permanente, John Muir Health, Safeway, Workday, and
Chevron, among many others. This makes it an attractive option for professionals looking for a convenient and comfortable place to call home.
The property is under one mile from the Walnut Creek BART Station and just a short walk to County Connection bus stops on South Broadway
& Mt. Diablo Blvd., making public transportation a viable option for residents of the property. The property also offers convenient access to the I-680 and Hwy-24, making commutes to surrounding Bay Area cities a breeze.
Bilan financier (Pro forma - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
285 199 €
|
345,86 €
|
| Autres revenus |
19 980 €
|
24,23 €
|
| Perte due à la vacance |
8 556 €
|
10,38 €
|
| Revenu brut effectif |
296 623 €
|
359,71 €
|
| Taxes |
40 249 €
|
48,81 €
|
| Frais d’exploitation |
65 111 €
|
78,96 €
|
| Total des frais |
105 360 €
|
127,77 €
|
| Résultat net d’exploitation |
191 263 €
|
231,94 €
|
Bilan financier (Pro forma - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 285 199 € |
| Annuel par m² | 345,86 € |
| Autres revenus | |
|---|---|
| Annuel | 19 980 € |
| Annuel par m² | 24,23 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 8 556 € |
| Annuel par m² | 10,38 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 296 623 € |
| Annuel par m² | 359,71 € |
| Taxes | |
|---|---|
| Annuel | 40 249 € |
| Annuel par m² | 48,81 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 65 111 € |
| Annuel par m² | 78,96 € |
| Total des frais | |
|---|---|
| Annuel | 105 360 € |
| Annuel par m² | 127,77 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 191 263 € |
| Annuel par m² | 231,94 € |
Informations sur l’immeuble Sous contrat
| Prix | 3 680 124 € | Style d’appartement | De faible hauteur |
| Prix par lot | 306 677 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 5,20 % | Surface de l’immeuble | 825 m² |
| Multiplicateur du loyer brut | 12.28 | Nb d’étages | 2 |
| Nb de lots | 12 | Année de construction | 1966 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,14/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | MU-D - Mixed Use Downtown | ||
| Prix | 3 680 124 € |
| Prix par lot | 306 677 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,20 % |
| Multiplicateur du loyer brut | 12.28 |
| Nb de lots | 12 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,11 ha |
| Surface de l’immeuble | 825 m² |
| Nb d’étages | 2 |
| Année de construction | 1966 |
| Ratio de stationnement | 0,14/1 000 m² |
| Zonage | MU-D - Mixed Use Downtown |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Lave-vaisselle
- Broyeur d’ordures
- Espace d’entreposage
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Électroménager en acier inoxydable
- Cuisinière
- Baignoire/Douche
- Salle à manger
- Fenêtres à double vitrage
- Congélateur
- Armoire à linge
- Patio
- Sol en vinyle
Caractéristiques du site
- Laverie
- Sans tabac
- Espace d’entreposage
- Salle de bain privée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1.5 | 10 | 1 971 € | 71 |
| 2+1.5 | 2 | 2 366 € | 76 |
1 1
Taxes foncières
| Numéro de parcelle | 178-262-015-5 | Évaluation totale | 2 787 403 € (2026) |
| Évaluation du terrain | 1 288 973 € (2026) | Impôts annuels | 40 249 € (48,81 €/m²) |
| Évaluation des aménagements | 1 498 430 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
178-262-015-5
Évaluation du terrain
1 288 973 € (2026)
Évaluation des aménagements
1 498 430 € (2026)
Évaluation totale
2 787 403 € (2026)
Impôts annuels
40 249 € (48,81 €/m²)
Année d’imposition
2025
1 sur 45
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Downtown Walnut Creek | 12 Turnkey Units | 1340 Mt Pisgah Rd
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.