Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Berkeley 7 Unit: Victorian + Fourplex 2925 Mabel St Immeuble residentiel 7 lots 1 377 696 € (196 814 €/Lot) Taux de capitalisation 4,11 % Berkeley, CA 94702



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Lot Split Exit Strategy: An investor can split the lot into two to independently sell the residence vs fourplex building.
- Core Suburban Bay Area Location: Berkeley market has experienced 15.47% cumulative rent growth over 10 years, with another 7.80% projected in 3 years.
- Capital Improvements: Owner has made capital improvements including a new subpanels at the Victorian, sewer lateral, and SB 721 balcony clearance.
Résumé analytique
Cap Rate - 4.11% (Current)
GRM – 10.39 (Current)
Cap Rate – 6.08% (Proforma)
GRM – 9.20 (Proforma)
Davide F. Pio and Brian Baniqued of BCRE proudly present 2925 Mabel St in Berkeley, CA for sale. The multifamily asset features seven (7) total units across two separate buildings: a classic Victorian-style residence and a separate fourplex in the rear. The Victorian residence was converted into three (3) units, including a 3 bed / 2 bath and two (2) studios, while the fourplex is comprised of four (4) 1 bed / 1 bath units. A new driveway, new electric subpanels in the Victorian, completed sewer lateral, and SB 721 balcony clearance are some of the recent capital improvements.
The property allows for multiple value-add strategies. The Victorian residence - which can be delivered vacant - can be converted back into a single-family home, or there is a potential for a lot split allowing the sale of the two buildings independently. Separate meters for electric and gas, and each building has separate water meters (2 in total).
Located in Southwest Berkeley, the property is under one (1) mile from Ashby BART or quick access to Highway 80, allowing easy connections to Oakland, San Francisco, and the surrounding East Bay. A short distance to both UC Berkeley and Emeryville activities, the surrounding area offers an abundance of restaurants and shopping.
GRM – 10.39 (Current)
Cap Rate – 6.08% (Proforma)
GRM – 9.20 (Proforma)
Davide F. Pio and Brian Baniqued of BCRE proudly present 2925 Mabel St in Berkeley, CA for sale. The multifamily asset features seven (7) total units across two separate buildings: a classic Victorian-style residence and a separate fourplex in the rear. The Victorian residence was converted into three (3) units, including a 3 bed / 2 bath and two (2) studios, while the fourplex is comprised of four (4) 1 bed / 1 bath units. A new driveway, new electric subpanels in the Victorian, completed sewer lateral, and SB 721 balcony clearance are some of the recent capital improvements.
The property allows for multiple value-add strategies. The Victorian residence - which can be delivered vacant - can be converted back into a single-family home, or there is a potential for a lot split allowing the sale of the two buildings independently. Separate meters for electric and gas, and each building has separate water meters (2 in total).
Located in Southwest Berkeley, the property is under one (1) mile from Ashby BART or quick access to Highway 80, allowing easy connections to Oakland, San Francisco, and the surrounding East Bay. A short distance to both UC Berkeley and Emeryville activities, the surrounding area offers an abundance of restaurants and shopping.
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
132 610 €
|
267,20 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
6 630 €
|
13,36 €
|
| Revenu brut effectif |
125 980 €
|
253,84 €
|
| Taxes |
28 006 €
|
56,43 €
|
| Frais d’exploitation |
41 299 €
|
83,22 €
|
| Total des frais |
69 305 €
|
139,65 €
|
| Résultat net d’exploitation |
56 675 €
|
114,20 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 132 610 € |
| Annuel par m² | 267,20 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 630 € |
| Annuel par m² | 13,36 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 125 980 € |
| Annuel par m² | 253,84 € |
| Taxes | |
|---|---|
| Annuel | 28 006 € |
| Annuel par m² | 56,43 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 41 299 € |
| Annuel par m² | 83,22 € |
| Total des frais | |
|---|---|
| Annuel | 69 305 € |
| Annuel par m² | 139,65 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 56 675 € |
| Annuel par m² | 114,20 € |
Informations sur l’immeuble
| Prix | 1 377 696 € | Style d’appartement | De faible hauteur |
| Prix par lot | 196 814 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,12 ha |
| Taux de capitalisation | 4,11 % | Surface de l’immeuble | 496 m² |
| Multiplicateur du loyer brut | 10.39 | Nb d’étages | 2 |
| Nb de lots | 7 | Année de construction | 1910 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,23/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | R-3 - R-3 (Multiple-Family Residential) | ||
| Prix | 1 377 696 € |
| Prix par lot | 196 814 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,11 % |
| Multiplicateur du loyer brut | 10.39 |
| Nb de lots | 7 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Surface du lot | 0,12 ha |
| Surface de l’immeuble | 496 m² |
| Nb d’étages | 2 |
| Année de construction | 1910 |
| Ratio de stationnement | 0,23/1 000 m² |
| Zonage | R-3 - R-3 (Multiple-Family Residential) |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 2 | - | - |
| 1+1 | 4 | - | - |
| 3+2 | 1 | - | - |
1 1
Taxes foncières
| Numéro de parcelle | 053-1623-023-00 | Évaluation totale | 1 782 163 € |
| Évaluation du terrain | 606 482 € | Impôts annuels | 28 006 € (56,43 €/m²) |
| Évaluation des aménagements | 1 175 682 € | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
053-1623-023-00
Évaluation du terrain
606 482 €
Évaluation des aménagements
1 175 682 €
Évaluation totale
1 782 163 €
Impôts annuels
28 006 € (56,43 €/m²)
Année d’imposition
2026
1 sur 17
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Berkeley 7 Unit: Victorian + Fourplex | 2925 Mabel 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.
