2360 Ellsworth St, Berkeley, CA 94704
- $4,350,000
Listed by Willem Bos, (916) 698-9954 from COMPASS
(If provided) CoList: from
- List Price
- $4,350,000
- MLS#
- EB41145057
- Status
- ACTIVE
- Lot Size
- 3,760
- Listing Area
- Berkeley Map Area 9
- Year Built
- 1975
Property Description
2360 Ellsworth St sits one block from the UC Berkeley campus edge in South Berkeley, where demand is driven by enrollment. Seven units and twenty six beds, leased by the bed or by the unit, so ownership runs whichever strategy the market rewards. A 6.60% cap and 9.22 GRM going in at 100% bed occupancy, with rents nearly 10% below market. The kicker: the seller is willing to sign a master lease at $452,092 per year, lifting day one returns to a 7.22% cap and 6.76% cash-on-cash with zero leasing risk, and the owner still keeps $24,272 a year of parking and other income. Collect steady, hands-off income or step in and operate for the upside. The heavy lifting is done: $370,531 of capital invested since 2013, seismic retrofit complete, garage parking, common laundry, renovated quartz kitchens. Offered at $4,350,000, $167,308 per bed.
/u.realgeeks.media/mbaronrealestate/Square_Logo.png){kind=logo}
Additional Information
- Acres
- 0.09
- Amenities
- Balcony/Patio
- Cooling System
- None
- Exterior Features
- Stucco
- Floor Covering
- Laminate, Tile
- Heating System
- Gas
- Laundry Facilities
- In Laundry Room, Laundry Area - In Unit
- Lot Description
- Regular
- Lot Size
- 3,760
- Neighborhood
- Berkeley Map Area 9
- Numberof Units
- 7
- Unincorporated Yn
- Yes
Mortgage Calculator
The data relating to real estate for sale on this display comes in part from the Internet Data Exchange program of the MLSListingsTM MLS system. Real estate listings held by brokerage firms other than Bailey Properties are marked with the Internet Data Exchange and detailed information about them includes the names of the listing brokers and listing agents.
Based on information from MLSListings MLS as of . All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.
Copyright 2026 MLSListings Inc. All rights reserved