Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
LEROY APARTMENTS | 9 Units | Steps From Cal 2411 Durant Ave Immeuble residentiel 9 lots 2 676 349 € (297 372 €/Lot) Taux de capitalisation 5,59 % Berkeley, CA 94704



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Irreplaceable Location Just 1 Block From UC Berkeley
- Opportunity to Furnish Units
- Flexible Acquisition Opportunity - Purchase Individually or as a Portfolio - 2411 Durant Ave (9 Units), 2419 Durant Avenue (32 units) and 2525 Durant
- Ideal for Student Housing
- High Demand Due to UC Berkeley's Growing Population & Housing Shortage
- Opportunity to Increase Bedroom Count
RÉSUMÉ ANALYTIQUE
Property tours are available by appointment.
Disclosure package & marketing flyer available upon request.
The Cushman & Wakefield Northern California Multifamily Capital Markets Group is pleased to present The Leroy Apartments, a distinguished 9-unit multifamily asset in an irreplaceable location at 2411 Durant Avenue in the highly sought-after Southside neighborhood of Berkeley, CA. Built in 1917, this 5,603-square foot property boasts classic architectural character and presents a prime investment opportunity just steps away from the world-renowned UC Berkeley campus. Offered for the first time in more than 50 years, The Leroy Apartments represents a truly unique chance to secure a generational multifamily investment in one of the Bay Area's most dynamic rental markets.
The property’s unit mix consists of 4 studios and 5 two-bedroom units, catering to a diverse range of tenants, including UC Berkeley students, faculty, and local professionals direct adjacency to UC Berkeley. The Property offers significant value-add potential for an investor to implement property upgrades and reposition the asset as a student focused housing option.
The Leroy is offered at an attractive asking price of $3,135,000 ($348,333 per unit), with a stabilized cap rate of 5.59% and a proforma cap rate of 7.24%. The property’s stabilized rents average $2,473 per unit, while market rents average $3,011. This spread highlights strong rent growth trends and provides meaningful upside potential through repositioning and unit upgrades.
Operationally, the property is well-positioned for continued demand, featuring individually metered electricity and gas, while the landlord is responsible for water, sewer, and waste services.
Located in a highly walkable area with a Walk Score of 99 and Bike Score of 93, The Leroy offers excellent accessibility to UC Berkeley, major bus lines, and the BART system. The property’s proximity to Telegraph Avenue, Berkeley’s main commercial corridor, provides residents with convenient access to a wide range of retail and dining options.
Demand for housing in an irreplaceable location, that is well-amenitized in supply-constrained Southside submarket remains strong, driven by UC Berkeley’s ongoing bed shortage and consistent student, staff and faculty population growth. Rent growth in the area has increased by 25% over the past 10 years, and is projected to exceed 23% through 2035. This, combined with the Leroy's classic construction, irreplaceable location, and significant rent upside, makes the Property an exceptional opportunity for investors seeking both stable in-place income and long-term capital appreciation.
The property may be purchased individually or as a 3 property, 68-unit portfolio with The Keystone Apartments (2419 Durant Ave - 32 Units) and The Castle Craig Apartments (2525 Durant Ave - 27 Units).
Disclosure package & marketing flyer available upon request.
The Cushman & Wakefield Northern California Multifamily Capital Markets Group is pleased to present The Leroy Apartments, a distinguished 9-unit multifamily asset in an irreplaceable location at 2411 Durant Avenue in the highly sought-after Southside neighborhood of Berkeley, CA. Built in 1917, this 5,603-square foot property boasts classic architectural character and presents a prime investment opportunity just steps away from the world-renowned UC Berkeley campus. Offered for the first time in more than 50 years, The Leroy Apartments represents a truly unique chance to secure a generational multifamily investment in one of the Bay Area's most dynamic rental markets.
The property’s unit mix consists of 4 studios and 5 two-bedroom units, catering to a diverse range of tenants, including UC Berkeley students, faculty, and local professionals direct adjacency to UC Berkeley. The Property offers significant value-add potential for an investor to implement property upgrades and reposition the asset as a student focused housing option.
The Leroy is offered at an attractive asking price of $3,135,000 ($348,333 per unit), with a stabilized cap rate of 5.59% and a proforma cap rate of 7.24%. The property’s stabilized rents average $2,473 per unit, while market rents average $3,011. This spread highlights strong rent growth trends and provides meaningful upside potential through repositioning and unit upgrades.
Operationally, the property is well-positioned for continued demand, featuring individually metered electricity and gas, while the landlord is responsible for water, sewer, and waste services.
Located in a highly walkable area with a Walk Score of 99 and Bike Score of 93, The Leroy offers excellent accessibility to UC Berkeley, major bus lines, and the BART system. The property’s proximity to Telegraph Avenue, Berkeley’s main commercial corridor, provides residents with convenient access to a wide range of retail and dining options.
Demand for housing in an irreplaceable location, that is well-amenitized in supply-constrained Southside submarket remains strong, driven by UC Berkeley’s ongoing bed shortage and consistent student, staff and faculty population growth. Rent growth in the area has increased by 25% over the past 10 years, and is projected to exceed 23% through 2035. This, combined with the Leroy's classic construction, irreplaceable location, and significant rent upside, makes the Property an exceptional opportunity for investors seeking both stable in-place income and long-term capital appreciation.
The property may be purchased individually or as a 3 property, 68-unit portfolio with The Keystone Apartments (2419 Durant Ave - 32 Units) and The Castle Craig Apartments (2525 Durant Ave - 27 Units).
BILAN FINANCIER (PRO FORMA - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
228 004 €
|
438,02 €
|
| Autres revenus |
9 220 €
|
17,71 €
|
| Perte due à la vacance |
11 400 €
|
21,90 €
|
| Revenu brut effectif |
225 823 €
|
433,83 €
|
| Taxes |
42 433 €
|
81,52 €
|
| Frais d’exploitation |
33 882 €
|
65,09 €
|
| Total des frais |
76 316 €
|
146,61 €
|
| Résultat net d’exploitation |
149 508 €
|
287,22 €
|
BILAN FINANCIER (PRO FORMA - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 228 004 € |
| Annuel par m² | 438,02 € |
| Autres revenus | |
|---|---|
| Annuel | 9 220 € |
| Annuel par m² | 17,71 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 11 400 € |
| Annuel par m² | 21,90 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 225 823 € |
| Annuel par m² | 433,83 € |
| Taxes | |
|---|---|
| Annuel | 42 433 € |
| Annuel par m² | 81,52 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 33 882 € |
| Annuel par m² | 65,09 € |
| Total des frais | |
|---|---|
| Annuel | 76 316 € |
| Annuel par m² | 146,61 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 149 508 € |
| Annuel par m² | 287,22 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 2 676 349 € | Style d’appartement | De faible hauteur |
| Prix par lot | 297 372 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 5,59 % | Surface de l’immeuble | 521 m² |
| Multiplicateur du loyer brut | 11.74 | Nb d’étages | 3 |
| Nb de lots | 9 | Année de construction | 1917 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,17/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | R-SMU | ||
| Prix | 2 676 349 € |
| Prix par lot | 297 372 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,59 % |
| Multiplicateur du loyer brut | 11.74 |
| Nb de lots | 9 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 521 m² |
| Nb d’étages | 3 |
| Année de construction | 1917 |
| Ratio de stationnement | 0,17/1 000 m² |
| Zonage | R-SMU |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 4 | 2 049 € | 42 |
| 2+1 | 5 | 2 988 € | 84 |
1 1
Walk Score®
Idéal pour les promeneurs (99)
Bike Score®
Un paradis pour les cyclistes (93)
TAXES FONCIÈRES
| Numéro de parcelle | 055-1878-012-00 | Évaluation totale | 377 149 € |
| Évaluation du terrain | 193 574 € | Impôts annuels | 42 433 € (81,52 €/m²) |
| Évaluation des aménagements | 183 575 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
055-1878-012-00
Évaluation du terrain
193 574 €
Évaluation des aménagements
183 575 €
Évaluation totale
377 149 €
Impôts annuels
42 433 € (81,52 €/m²)
Année d’imposition
2025
1 sur 26
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
LEROY APARTMENTS | 9 Units | Steps From Cal | 2411 Durant Ave
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.
