Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
1427-1431 Grant Avenue
San Francisco, CA 94133
Asking Price
$3.80M
Cap Rate
5.33%
Asset Type
Mixed-use
Class
Class B
What's Special
Mixed Use | 5.33% CAP | 3,445 SqFt <ul><li>Fully vacant four-unit mixed-use property</li><li>Over $1.2 million invested in a complete renovation</li><li>Condo-quality finishes throughout</li><li>New rooftop deck with iconic San Francisco skyline views</li><li>Large garage with tandem parking for up to three vehicles</li><li>Prime North Beach location surrounded by renowned restaurants, cafés, and neighborhood amenities</li><li>Scheduled NOI of $202,462</li><li>Attractive 5.33% cap rate</li><li>Significant long-term appre
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
2.11%
DSCR
0.35
Underwater
Cash-on-Cash
-12.77%
Monthly Payment
$18,800.327
Annual Cash Flow
$-145,603.92
