Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
320-324 Athol Ave, Oakland CA 94606 322 Athol Ave 5 Lot Offre d’immeuble d’habitation à 943 211 € à un taux de capitalisation de 4,17 % Oakland, CA 94606



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Prime Location in the Cleveland Heights Neighborhood.
- The garages are currently being leased as storage providing $7,800 in additional income per year.
- Two Buildings, One with (4) 1 Bed 1 Bath Units and a detached 2 Bed 1 Bath SFH.
Résumé analytique
320–324 Athol Avenue presents a compelling multifamily investment opportunity in Oakland’s highly desirable Cleveland Heights neighborhood, one of the city’s most sought-after rental submarkets. Located just 0.6 miles from Lake Merritt and approximately 2.2 miles from Jack London Square, the property benefits from immediate access to some of the area’s most attractive lifestyle amenities, including waterfront recreation, dining, retail, and entertainment. This highly walkable and transit-accessible location continues to experience strong tenant demand driven by its proximity to major employment centers and urban conveniences.
The offering is further distinguished by a rare opportunity to acquire a contiguous portfolio of three adjacent properties, including the subject property at 320–322 Athol Avenue, a duplex at 326–328 Athol Avenue, and a six-unit building at 330 Athol Avenue. This assemblage provides investors with the ability to achieve scale in a prime Oakland neighborhood, enhancing operational efficiencies while also offering long-term strategic value through potential redevelopment or portfolio consolidation.
The subject property consists of two separate structures totaling approximately 3,745 square feet situated on a 0.11-acre lot. The unit mix includes (4) 1 bed, 1 bath units and (1) 2 bed 1 bath single-family-style residence, creating broad appeal to a diverse tenant base. The configuration of the property allows for flexibility in leasing and positioning, particularly as the detached home offers a unique housing option relative to traditional apartment units.
A key component of the investment profile is the immediate value-add opportunity, with three units currently vacant. This allows a new owner to quickly capture upside by renovating and leasing units at market rents, significantly increasing the property’s income potential from day one. In addition, the property generates supplemental income through detached garages located at the front of the parcel, currently producing approximately $7,800 annually, with potential for further optimization.
Supported by strong underlying market fundamentals, including sustained rental demand and limited new supply in the immediate area, 320–322 Athol Avenue represents an attractive opportunity for both investors seeking stable long-term cash flow and those looking to execute a repositioning strategy. The combination of in-place income, vacancy-driven upside, and the potential to acquire adjacent assets makes this offering particularly well-suited for investors aiming to expand their footprint in Oakland’s Lake Merritt submarket.
The offering is further distinguished by a rare opportunity to acquire a contiguous portfolio of three adjacent properties, including the subject property at 320–322 Athol Avenue, a duplex at 326–328 Athol Avenue, and a six-unit building at 330 Athol Avenue. This assemblage provides investors with the ability to achieve scale in a prime Oakland neighborhood, enhancing operational efficiencies while also offering long-term strategic value through potential redevelopment or portfolio consolidation.
The subject property consists of two separate structures totaling approximately 3,745 square feet situated on a 0.11-acre lot. The unit mix includes (4) 1 bed, 1 bath units and (1) 2 bed 1 bath single-family-style residence, creating broad appeal to a diverse tenant base. The configuration of the property allows for flexibility in leasing and positioning, particularly as the detached home offers a unique housing option relative to traditional apartment units.
A key component of the investment profile is the immediate value-add opportunity, with three units currently vacant. This allows a new owner to quickly capture upside by renovating and leasing units at market rents, significantly increasing the property’s income potential from day one. In addition, the property generates supplemental income through detached garages located at the front of the parcel, currently producing approximately $7,800 annually, with potential for further optimization.
Supported by strong underlying market fundamentals, including sustained rental demand and limited new supply in the immediate area, 320–322 Athol Avenue represents an attractive opportunity for both investors seeking stable long-term cash flow and those looking to execute a repositioning strategy. The combination of in-place income, vacancy-driven upside, and the potential to acquire adjacent assets makes this offering particularly well-suited for investors aiming to expand their footprint in Oakland’s Lake Merritt submarket.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
71 445 €
|
205,35 €
|
| Autres revenus |
6 719 €
|
19,31 €
|
| Perte due à la vacance |
2 143 €
|
6,16 €
|
| Revenu brut effectif |
76 020 €
|
218,50 €
|
| Taxes |
12 053 €
|
34,64 €
|
| Frais d’exploitation |
21 697 €
|
62,36 €
|
| Total des frais |
33 751 €
|
97,01 €
|
| Résultat net d’exploitation |
42 270 €
|
121,49 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 71 445 € |
| Annuel par m² | 205,35 € |
| Autres revenus | |
|---|---|
| Annuel | 6 719 € |
| Annuel par m² | 19,31 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 143 € |
| Annuel par m² | 6,16 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 76 020 € |
| Annuel par m² | 218,50 € |
| Taxes | |
|---|---|
| Annuel | 12 053 € |
| Annuel par m² | 34,64 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 21 697 € |
| Annuel par m² | 62,36 € |
| Total des frais | |
|---|---|
| Annuel | 33 751 € |
| Annuel par m² | 97,01 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 42 270 € |
| Annuel par m² | 121,49 € |
Informations sur l’immeuble
| Prix | 943 211 € | Style d’appartement | Avec jardin |
| Prix par lot | 188 642 € | Surface du lot | 0,04 ha |
| Type de vente | Investissement | Surface de l’immeuble | 348 m² |
| Taux de capitalisation | 4,17 % | Occupation moyenne | 40% |
| Multiplicateur du loyer brut | 13.2 | Nb d’étages | 2 |
| Nb de lots | 5 | Année de construction | 1915 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,1/1 000 m² |
| Zonage | RM-2/S-13 | ||
| Prix | 943 211 € |
| Prix par lot | 188 642 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,17 % |
| Multiplicateur du loyer brut | 13.2 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Style d’appartement | Avec jardin |
| Surface du lot | 0,04 ha |
| Surface de l’immeuble | 348 m² |
| Occupation moyenne | 40% |
| Nb d’étages | 2 |
| Année de construction | 1915 |
| Ratio de stationnement | 0,1/1 000 m² |
| Zonage | RM-2/S-13 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 1 | 734,76 € | - |
| 1+1 | 4 | 1 145 € | - |
1 1
Très praticable à pied
80/100
Très bien adapté aux voitures
80/100
Bons transports en commun
70/100
Moyennement praticable en vélo
70/100
1 sur 30
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
320-324 Athol Ave, Oakland CA 94606 | 322 Athol 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.
