Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
330 Athol Ave Immeuble residentiel 7 lots 857 073 € (122 439 €/Lot) Taux de capitalisation 5,67 % Oakland, CA 94606



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 7-unit property (~3,558 SF) with a mix of (4) junior 1 Bed 1 Bath, (1) 1 Bed 1 Bath (1) 2 Bed 1 Bath and (1) 2 Bed Loft 1 Bath units.
- Property can be purchased along with 320-324 Athol Ave and 326 Athol Ave or separately.
- Prime Cleveland Heights location near Lake Merritt and Jack London Square with strong tenant demand and access to dining, and waterfront amenities.
Résumé analytique
330 Athol Avenue presents a well-balanced multifamily investment opportunity in Oakland’s highly desirable Cleveland Heights neighborhood, offering a diverse unit mix and strong in-place income potential in a supply-constrained rental market. Located just 0.6 miles from Lake Merritt and approximately 2.2 miles from Jack London Square, the property benefits from immediate access to premier dining, retail, and waterfront amenities, while maintaining a neighborhood feel that continues to attract consistent tenant demand.
The property consists of seven units totaling approximately 3,550 square feet situated on a 0.09-acre lot, including a detached rear unit that enhances both the unit mix and income potential. The main building comprises six units, including four junior one-bedroom/one-bathroom units, one one-bedroom/one-bathroom unit, and one two-bedroom/one-bathroom unit. In addition, the property features a detached structure at the rear, designated as Unit 328, which is a two-bedroom loft-style unit with one bathroom, offering increased privacy.
This diverse configuration allows an investor to capture demand across multiple renter profiles, from entry-level tenants seeking affordability to those desiring larger or more private living spaces. The two-bedroom unit in the main building is further enhanced by a private deck, while the detached Unit 328 provides an additional premium component with its standalone layout and loft design—features that can command higher rents and support tenant retention.
All units are currently occupied, providing immediate, stable in-place cash flow for a new owner. The strong concentration of smaller units supports consistent occupancy and operational efficiency, while the inclusion of larger and detached units helps balance the rent roll and create additional long-term upside potential through strategic rent increases and interior upgrades.
As part of a rare contiguous assemblage opportunity with the neighboring properties at 320–324 Athol Avenue and 326 Athol Avenue, 330 Athol Avenue offers investors the ability to scale within a prime Oakland submarket. This positioning enhances long-term value through potential portfolio consolidation, improved management efficiencies, and future redevelopment considerations.
The property consists of seven units totaling approximately 3,550 square feet situated on a 0.09-acre lot, including a detached rear unit that enhances both the unit mix and income potential. The main building comprises six units, including four junior one-bedroom/one-bathroom units, one one-bedroom/one-bathroom unit, and one two-bedroom/one-bathroom unit. In addition, the property features a detached structure at the rear, designated as Unit 328, which is a two-bedroom loft-style unit with one bathroom, offering increased privacy.
This diverse configuration allows an investor to capture demand across multiple renter profiles, from entry-level tenants seeking affordability to those desiring larger or more private living spaces. The two-bedroom unit in the main building is further enhanced by a private deck, while the detached Unit 328 provides an additional premium component with its standalone layout and loft design—features that can command higher rents and support tenant retention.
All units are currently occupied, providing immediate, stable in-place cash flow for a new owner. The strong concentration of smaller units supports consistent occupancy and operational efficiency, while the inclusion of larger and detached units helps balance the rent roll and create additional long-term upside potential through strategic rent increases and interior upgrades.
As part of a rare contiguous assemblage opportunity with the neighboring properties at 320–324 Athol Avenue and 326 Athol Avenue, 330 Athol Avenue offers investors the ability to scale within a prime Oakland submarket. This positioning enhances long-term value through potential portfolio consolidation, improved management efficiencies, and future redevelopment considerations.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
93 691 €
|
288,14 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
2 811 €
|
8,64 €
|
| Revenu brut effectif |
90 880 €
|
279,49 €
|
| Taxes |
10 952 €
|
33,68 €
|
| Frais d’exploitation |
31 295 €
|
96,24 €
|
| Total des frais |
42 247 €
|
129,93 €
|
| Résultat net d’exploitation |
48 633 €
|
149,57 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 93 691 € |
| Annuel par m² | 288,14 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 2 811 € |
| Annuel par m² | 8,64 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 90 880 € |
| Annuel par m² | 279,49 € |
| Taxes | |
|---|---|
| Annuel | 10 952 € |
| Annuel par m² | 33,68 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 31 295 € |
| Annuel par m² | 96,24 € |
| Total des frais | |
|---|---|
| Annuel | 42 247 € |
| Annuel par m² | 129,93 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 48 633 € |
| Annuel par m² | 149,57 € |
Informations sur l’immeuble
| Prix | 857 073 € | Style d’appartement | De faible hauteur |
| Prix par lot | 122 439 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,04 ha |
| Taux de capitalisation | 5,67 % | Surface de l’immeuble | 333 m² |
| Multiplicateur du loyer brut | 9.15 | Occupation moyenne | 100% |
| Nb de lots | 7 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1908/1942 |
| Sous-type de bien | Appartement | ||
| Zonage | RM-2/S-13 - Use Code: Residential property converted to 5 or more units. | ||
| Prix | 857 073 € |
| Prix par lot | 122 439 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,67 % |
| Multiplicateur du loyer brut | 9.15 |
| Nb de lots | 7 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,04 ha |
| Surface de l’immeuble | 333 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1908/1942 |
| Zonage | RM-2/S-13 - Use Code: Residential property converted to 5 or more units. |
Caractéristiques
Caractéristiques du lot
- Chauffage
- Cuisine
- Four
- Cuisinière
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 1 | 854,49 € | - |
| 1+1 | 5 | 1 043 € | - |
| 2+1 | 1 | 1 378 € | - |
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
Taxes foncières
| Numéro de parcelle | 022-0306-019-00 | Évaluation totale | 724 650 € |
| Évaluation du terrain | 217 395 € | Impôts annuels | 10 952 € (32,86 €/m²) |
| Évaluation des aménagements | 507 255 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
022-0306-019-00
Évaluation du terrain
217 395 €
Évaluation des aménagements
507 255 €
Évaluation totale
724 650 €
Impôts annuels
10 952 € (32,86 €/m²)
Année d’imposition
2025
1 sur 19
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
330 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.
