2221 Railroad Ave, Pittsburg, CA 94565 | For Sale

Back to Search    
  • 2221 Railroad Ave

2221 Railroad Ave

Pittsburg, CA, 94565

For Sale $3,288,000

$3,288,000
  • ☆☆☆☆☆★★★★★
    Five Stars
  • (0)
  • Units
  • Unknown Sq Ft
  • 28,750 Sq Ft
  • Unknown Cap Rate

Description

8% investment return cap rate. A value added investment opportunity (with 4%-4.5% annual rent and cam increasing every year). Very stable tenant base, most of units are occupied by service type tenants. Tenants are responsible for all interior maintenance and repair. High occupancy rate. Currently 12 units with 11 units are rented. the only vacant unit is used for storage. New owner may choose to rent it out for extra income. On major very busy street, next to Starbucks, close to freeway, schools, BART.

  • 2221 Railroad Ave
Loading map...

Amenities

Garage
Pool
Garden
Security System
Internet
Telephone
Heating
Fireplace
Balcony & Patio
TV / Cable
Laundry
Hardwood Floors
Spa
Air Conditioning
Solar Power
Floor Plan
Great Views
Natural Light
Quiet
Water View
Elevator
Guest Unit(s)
Furnished
220 Volt

Income

Rental Units


The income description goes here to explain

Expenses

Property Details

List Price $3,288,000
Property Type Other
Usable Sqft Unknown
Number of Stories 0 stories
Parking Spots 39 spots
Year Built 1989
Last Sold Unknown
Sold Price Unknown
HOA Fees: $0
Association Name: Unknown
Association Amenities: Unknown
APN # Unknown
MLS # 41046945
Property ID 320148380
Lot Sqft 28,750
Zoning cn
Days on Market 447
Original List Price $4,800,000
Date Updated January 13, 2025
Date Created January 06, 2024

Financials

Financials not available online. Please inquire with your agent for more details.

Mortgage Center

$
%
Compare rates
%
Show Advance Options
CanvasJS.com
Your payment
$23,157
per month
CanvasJS.com
Estimated payment $23,157 /mo
Loan amount $3,288,000
Down payment $0
Interest rate 7.5%
Loan term 30 years
Taxes & insurance included? YES
Property tax 1.2%/YR
Homeowner's insurance $67/mo
HOA dues $0/mo

Payment Breakdown

CanvasJS.com
Your payment
$23,157
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $4,988,634 in interest.
MONTH PRINCIPAL & INTEREST PRINCIPAL INTEREST PRINCIPAL REMAINING
1 $22,990 $2,440 $20,550 $3,285,560
2 $22,990 $2,455 $20,535 $3,283,105
3 $22,990 $2,471 $20,519 $3,280,634
4 $22,990 $2,486 $20,504 $3,278,148
5 $22,990 $2,502 $20,488 $3,275,647
6 $22,990 $2,517 $20,473 $3,273,129
7 $22,990 $2,533 $20,457 $3,270,596
8 $22,990 $2,549 $20,441 $3,268,048
9 $22,990 $2,565 $20,425 $3,265,483
10 $22,990 $2,581 $20,409 $3,262,902
11 $22,990 $2,597 $20,393 $3,260,305
12 $22,990 $2,613 $20,377 $3,257,692
13 $22,990 $2,629 $20,361 $3,255,063
14 $22,990 $2,646 $20,344 $3,252,417
15 $22,990 $2,662 $20,328 $3,249,755
16 $22,990 $2,679 $20,311 $3,247,076
17 $22,990 $2,696 $20,294 $3,244,380
18 $22,990 $2,713 $20,277 $3,241,667
19 $22,990 $2,730 $20,260 $3,238,938
20 $22,990 $2,747 $20,243 $3,236,191
21 $22,990 $2,764 $20,226 $3,233,427
22 $22,990 $2,781 $20,209 $3,230,646
23 $22,990 $2,798 $20,192 $3,227,848
24 $22,990 $2,816 $20,174 $3,225,032
25 $22,990 $2,834 $20,156 $3,222,198
26 $22,990 $2,851 $20,139 $3,219,347
27 $22,990 $2,869 $20,121 $3,216,478
28 $22,990 $2,887 $20,103 $3,213,591
29 $22,990 $2,905 $20,085 $3,210,686
30 $22,990 $2,923 $20,067 $3,207,762
31 $22,990 $2,941 $20,049 $3,204,821
32 $22,990 $2,960 $20,030 $3,201,861
33 $22,990 $2,978 $20,012 $3,198,883
34 $22,990 $2,997 $19,993 $3,195,886
35 $22,990 $3,016 $19,974 $3,192,870
36 $22,990 $3,035 $19,955 $3,189,835
37 $22,990 $3,054 $19,936 $3,186,782
38 $22,990 $3,073 $19,917 $3,183,709
39 $22,990 $3,092 $19,898 $3,180,618
40 $22,990 $3,111 $19,879 $3,177,506
41 $22,990 $3,131 $19,859 $3,174,376
42 $22,990 $3,150 $19,840 $3,171,226
43 $22,990 $3,170 $19,820 $3,168,056
44 $22,990 $3,190 $19,800 $3,164,866
45 $22,990 $3,210 $19,780 $3,161,657
46 $22,990 $3,230 $19,760 $3,158,427
47 $22,990 $3,250 $19,740 $3,155,177
48 $22,990 $3,270 $19,720 $3,151,907
49 $22,990 $3,291 $19,699 $3,148,616
50 $22,990 $3,311 $19,679 $3,145,305
51 $22,990 $3,332 $19,658 $3,141,973
52 $22,990 $3,353 $19,637 $3,138,621
53 $22,990 $3,374 $19,616 $3,135,247
54 $22,990 $3,395 $19,595 $3,131,852
55 $22,990 $3,416 $19,574 $3,128,436
56 $22,990 $3,437 $19,553 $3,124,999
57 $22,990 $3,459 $19,531 $3,121,540
58 $22,990 $3,480 $19,510 $3,118,060
59 $22,990 $3,502 $19,488 $3,114,558
60 $22,990 $3,524 $19,466 $3,111,034
61 $22,990 $3,546 $19,444 $3,107,488
62 $22,990 $3,568 $19,422 $3,103,920
63 $22,990 $3,591 $19,400 $3,100,329
64 $22,990 $3,613 $19,377 $3,096,716
65 $22,990 $3,636 $19,354 $3,093,081
66 $22,990 $3,658 $19,332 $3,089,422
67 $22,990 $3,681 $19,309 $3,085,741
68 $22,990 $3,704 $19,286 $3,082,037
69 $22,990 $3,727 $19,263 $3,078,310
70 $22,990 $3,751 $19,239 $3,074,559
71 $22,990 $3,774 $19,216 $3,070,785
72 $22,990 $3,798 $19,192 $3,066,988
73 $22,990 $3,821 $19,169 $3,063,166
74 $22,990 $3,845 $19,145 $3,059,321
75 $22,990 $3,869 $19,121 $3,055,452
76 $22,990 $3,893 $19,097 $3,051,559
77 $22,990 $3,918 $19,072 $3,047,641
78 $22,990 $3,942 $19,048 $3,043,699
79 $22,990 $3,967 $19,023 $3,039,732
80 $22,990 $3,992 $18,998 $3,035,740
81 $22,990 $4,017 $18,973 $3,031,723
82 $22,990 $4,042 $18,948 $3,027,682
83 $22,990 $4,067 $18,923 $3,023,615
84 $22,990 $4,092 $18,898 $3,019,522
85 $22,990 $4,118 $18,872 $3,015,404
86 $22,990 $4,144 $18,846 $3,011,261
87 $22,990 $4,170 $18,820 $3,007,091
88 $22,990 $4,196 $18,794 $3,002,895
89 $22,990 $4,222 $18,768 $2,998,673
90 $22,990 $4,248 $18,742 $2,994,425
91 $22,990 $4,275 $18,715 $2,990,150
92 $22,990 $4,302 $18,688 $2,985,849
93 $22,990 $4,328 $18,662 $2,981,520
94 $22,990 $4,356 $18,635 $2,977,165
95 $22,990 $4,383 $18,607 $2,972,782
96 $22,990 $4,410 $18,580 $2,968,372
97 $22,990 $4,438 $18,552 $2,963,934
98 $22,990 $4,465 $18,525 $2,959,469
99 $22,990 $4,493 $18,497 $2,954,976
100 $22,990 $4,521 $18,469 $2,950,454
101 $22,990 $4,550 $18,440 $2,945,904
102 $22,990 $4,578 $18,412 $2,941,326
103 $22,990 $4,607 $18,383 $2,936,720
104 $22,990 $4,636 $18,355 $2,932,084
105 $22,990 $4,664 $18,326 $2,927,420
106 $22,990 $4,694 $18,296 $2,922,726
107 $22,990 $4,723 $18,267 $2,918,003
108 $22,990 $4,752 $18,238 $2,913,251
109 $22,990 $4,782 $18,208 $2,908,468
110 $22,990 $4,812 $18,178 $2,903,656
111 $22,990 $4,842 $18,148 $2,898,814
112 $22,990 $4,872 $18,118 $2,893,942
113 $22,990 $4,903 $18,087 $2,889,039
114 $22,990 $4,934 $18,056 $2,884,105
115 $22,990 $4,964 $18,026 $2,879,141
116 $22,990 $4,995 $17,995 $2,874,146
117 $22,990 $5,027 $17,963 $2,869,119
118 $22,990 $5,058 $17,932 $2,864,061
119 $22,990 $5,090 $17,900 $2,858,971
120 $22,990 $5,121 $17,869 $2,853,850
121 $22,990 $5,153 $17,837 $2,848,697
122 $22,990 $5,186 $17,804 $2,843,511
123 $22,990 $5,218 $17,772 $2,838,293
124 $22,990 $5,251 $17,739 $2,833,042
125 $22,990 $5,283 $17,707 $2,827,759
126 $22,990 $5,317 $17,673 $2,822,442
127 $22,990 $5,350 $17,640 $2,817,093
128 $22,990 $5,383 $17,607 $2,811,709
129 $22,990 $5,417 $17,573 $2,806,293
130 $22,990 $5,451 $17,539 $2,800,842
131 $22,990 $5,485 $17,505 $2,795,357
132 $22,990 $5,519 $17,471 $2,789,838
133 $22,990 $5,554 $17,436 $2,784,285
134 $22,990 $5,588 $17,402 $2,778,696
135 $22,990 $5,623 $17,367 $2,773,073
136 $22,990 $5,658 $17,332 $2,767,415
137 $22,990 $5,694 $17,296 $2,761,721
138 $22,990 $5,729 $17,261 $2,755,992
139 $22,990 $5,765 $17,225 $2,750,227
140 $22,990 $5,801 $17,189 $2,744,426
141 $22,990 $5,837 $17,153 $2,738,589
142 $22,990 $5,874 $17,116 $2,732,715
143 $22,990 $5,911 $17,079 $2,726,804
144 $22,990 $5,947 $17,043 $2,720,857
145 $22,990 $5,985 $17,005 $2,714,872
146 $22,990 $6,022 $16,968 $2,708,850
147 $22,990 $6,060 $16,930 $2,702,790
148 $22,990 $6,098 $16,892 $2,696,693
149 $22,990 $6,136 $16,854 $2,690,557
150 $22,990 $6,174 $16,816 $2,684,383
151 $22,990 $6,213 $16,777 $2,678,170
152 $22,990 $6,251 $16,739 $2,671,919
153 $22,990 $6,291 $16,699 $2,665,629
154 $22,990 $6,330 $16,660 $2,659,299
155 $22,990 $6,369 $16,621 $2,652,929
156 $22,990 $6,409 $16,581 $2,646,520
157 $22,990 $6,449 $16,541 $2,640,071
158 $22,990 $6,490 $16,500 $2,633,581
159 $22,990 $6,530 $16,460 $2,627,051
160 $22,990 $6,571 $16,419 $2,620,480
161 $22,990 $6,612 $16,378 $2,613,868
162 $22,990 $6,653 $16,337 $2,607,215
163 $22,990 $6,695 $16,295 $2,600,520
164 $22,990 $6,737 $16,253 $2,593,783
165 $22,990 $6,779 $16,211 $2,587,004
166 $22,990 $6,821 $16,169 $2,580,183
167 $22,990 $6,864 $16,126 $2,573,319
168 $22,990 $6,907 $16,083 $2,566,413
169 $22,990 $6,950 $16,040 $2,559,463
170 $22,990 $6,993 $15,997 $2,552,469
171 $22,990 $7,037 $15,953 $2,545,432
172 $22,990 $7,081 $15,909 $2,538,351
173 $22,990 $7,125 $15,865 $2,531,226
174 $22,990 $7,170 $15,820 $2,524,056
175 $22,990 $7,215 $15,775 $2,516,841
176 $22,990 $7,260 $15,730 $2,509,582
177 $22,990 $7,305 $15,685 $2,502,277
178 $22,990 $7,351 $15,639 $2,494,926
179 $22,990 $7,397 $15,593 $2,487,529
180 $22,990 $7,443 $15,547 $2,480,086
181 $22,990 $7,489 $15,501 $2,472,597
182 $22,990 $7,536 $15,454 $2,465,060
183 $22,990 $7,583 $15,407 $2,457,477
184 $22,990 $7,631 $15,359 $2,449,846
185 $22,990 $7,678 $15,312 $2,442,168
186 $22,990 $7,726 $15,264 $2,434,441
187 $22,990 $7,775 $15,215 $2,426,667
188 $22,990 $7,823 $15,167 $2,418,843
189 $22,990 $7,872 $15,118 $2,410,971
190 $22,990 $7,921 $15,069 $2,403,050
191 $22,990 $7,971 $15,019 $2,395,079
192 $22,990 $8,021 $14,969 $2,387,058
193 $22,990 $8,071 $14,919 $2,378,987
194 $22,990 $8,121 $14,869 $2,370,866
195 $22,990 $8,172 $14,818 $2,362,694
196 $22,990 $8,223 $14,767 $2,354,470
197 $22,990 $8,275 $14,715 $2,346,196
198 $22,990 $8,326 $14,664 $2,337,870
199 $22,990 $8,378 $14,612 $2,329,491
200 $22,990 $8,431 $14,559 $2,321,061
201 $22,990 $8,483 $14,507 $2,312,577
202 $22,990 $8,536 $14,454 $2,304,041
203 $22,990 $8,590 $14,400 $2,295,451
204 $22,990 $8,643 $14,347 $2,286,808
205 $22,990 $8,697 $14,293 $2,278,110
206 $22,990 $8,752 $14,238 $2,269,358
207 $22,990 $8,807 $14,183 $2,260,552
208 $22,990 $8,862 $14,128 $2,251,690
209 $22,990 $8,917 $14,073 $2,242,773
210 $22,990 $8,973 $14,017 $2,233,801
211 $22,990 $9,029 $13,961 $2,224,772
212 $22,990 $9,085 $13,905 $2,215,687
213 $22,990 $9,142 $13,848 $2,206,545
214 $22,990 $9,199 $13,791 $2,197,346
215 $22,990 $9,257 $13,733 $2,188,089
216 $22,990 $9,314 $13,676 $2,178,775
217 $22,990 $9,373 $13,617 $2,169,402
218 $22,990 $9,431 $13,559 $2,159,971
219 $22,990 $9,490 $13,500 $2,150,481
220 $22,990 $9,550 $13,441 $2,140,931
221 $22,990 $9,609 $13,381 $2,131,322
222 $22,990 $9,669 $13,321 $2,121,653
223 $22,990 $9,730 $13,260 $2,111,923
224 $22,990 $9,790 $13,200 $2,102,133
225 $22,990 $9,852 $13,138 $2,092,281
226 $22,990 $9,913 $13,077 $2,082,368
227 $22,990 $9,975 $13,015 $2,072,393
228 $22,990 $10,038 $12,952 $2,062,355
229 $22,990 $10,100 $12,890 $2,052,255
230 $22,990 $10,163 $12,827 $2,042,091
231 $22,990 $10,227 $12,763 $2,031,864
232 $22,990 $10,291 $12,699 $2,021,574
233 $22,990 $10,355 $12,635 $2,011,218
234 $22,990 $10,420 $12,570 $2,000,798
235 $22,990 $10,485 $12,505 $1,990,313
236 $22,990 $10,551 $12,439 $1,979,763
237 $22,990 $10,616 $12,374 $1,969,146
238 $22,990 $10,683 $12,307 $1,958,464
239 $22,990 $10,750 $12,240 $1,947,714
240 $22,990 $10,817 $12,173 $1,936,897
241 $22,990 $10,884 $12,106 $1,926,013
242 $22,990 $10,952 $12,038 $1,915,060
243 $22,990 $11,021 $11,969 $1,904,040
244 $22,990 $11,090 $11,900 $1,892,950
245 $22,990 $11,159 $11,831 $1,881,791
246 $22,990 $11,229 $11,761 $1,870,562
247 $22,990 $11,299 $11,691 $1,859,263
248 $22,990 $11,370 $11,620 $1,847,893
249 $22,990 $11,441 $11,549 $1,836,453
250 $22,990 $11,512 $11,478 $1,824,940
251 $22,990 $11,584 $11,406 $1,813,356
252 $22,990 $11,657 $11,333 $1,801,700
253 $22,990 $11,729 $11,261 $1,789,970
254 $22,990 $11,803 $11,187 $1,778,168
255 $22,990 $11,876 $11,114 $1,766,291
256 $22,990 $11,951 $11,039 $1,754,341
257 $22,990 $12,025 $10,965 $1,742,315
258 $22,990 $12,101 $10,889 $1,730,215
259 $22,990 $12,176 $10,814 $1,718,039
260 $22,990 $12,252 $10,738 $1,705,786
261 $22,990 $12,329 $10,661 $1,693,458
262 $22,990 $12,406 $10,584 $1,681,052
263 $22,990 $12,483 $10,507 $1,668,568
264 $22,990 $12,561 $10,429 $1,656,007
265 $22,990 $12,640 $10,350 $1,643,367
266 $22,990 $12,719 $10,271 $1,630,648
267 $22,990 $12,798 $10,192 $1,617,849
268 $22,990 $12,878 $10,112 $1,604,971
269 $22,990 $12,959 $10,031 $1,592,012
270 $22,990 $13,040 $9,950 $1,578,972
271 $22,990 $13,121 $9,869 $1,565,851
272 $22,990 $13,203 $9,787 $1,552,647
273 $22,990 $13,286 $9,704 $1,539,361
274 $22,990 $13,369 $9,621 $1,525,992
275 $22,990 $13,453 $9,537 $1,512,540
276 $22,990 $13,537 $9,453 $1,499,003
277 $22,990 $13,621 $9,369 $1,485,382
278 $22,990 $13,706 $9,284 $1,471,676
279 $22,990 $13,792 $9,198 $1,457,883
280 $22,990 $13,878 $9,112 $1,444,005
281 $22,990 $13,965 $9,025 $1,430,040
282 $22,990 $14,052 $8,938 $1,415,988
283 $22,990 $14,140 $8,850 $1,401,848
284 $22,990 $14,228 $8,762 $1,387,620
285 $22,990 $14,317 $8,673 $1,373,302
286 $22,990 $14,407 $8,583 $1,358,895
287 $22,990 $14,497 $8,493 $1,344,398
288 $22,990 $14,588 $8,402 $1,329,811
289 $22,990 $14,679 $8,311 $1,315,132
290 $22,990 $14,770 $8,220 $1,300,362
291 $22,990 $14,863 $8,127 $1,285,499
292 $22,990 $14,956 $8,034 $1,270,543
293 $22,990 $15,049 $7,941 $1,255,494
294 $22,990 $15,143 $7,847 $1,240,351
295 $22,990 $15,238 $7,752 $1,225,113
296 $22,990 $15,333 $7,657 $1,209,780
297 $22,990 $15,429 $7,561 $1,194,351
298 $22,990 $15,525 $7,465 $1,178,826
299 $22,990 $15,622 $7,368 $1,163,204
300 $22,990 $15,720 $7,270 $1,147,484
301 $22,990 $15,818 $7,172 $1,131,666
302 $22,990 $15,917 $7,073 $1,115,748
303 $22,990 $16,017 $6,973 $1,099,732
304 $22,990 $16,117 $6,873 $1,083,615
305 $22,990 $16,217 $6,773 $1,067,398
306 $22,990 $16,319 $6,671 $1,051,079
307 $22,990 $16,421 $6,569 $1,034,658
308 $22,990 $16,523 $6,467 $1,018,135
309 $22,990 $16,627 $6,363 $1,001,508
310 $22,990 $16,731 $6,259 $984,778
311 $22,990 $16,835 $6,155 $967,943
312 $22,990 $16,940 $6,050 $951,002
313 $22,990 $17,046 $5,944 $933,956
314 $22,990 $17,153 $5,837 $916,803
315 $22,990 $17,260 $5,730 $899,543
316 $22,990 $17,368 $5,622 $882,175
317 $22,990 $17,476 $5,514 $864,699
318 $22,990 $17,586 $5,404 $847,113
319 $22,990 $17,696 $5,294 $829,418
320 $22,990 $17,806 $5,184 $811,612
321 $22,990 $17,917 $5,073 $793,694
322 $22,990 $18,029 $4,961 $775,665
323 $22,990 $18,142 $4,848 $757,523
324 $22,990 $18,255 $4,735 $739,267
325 $22,990 $18,370 $4,620 $720,898
326 $22,990 $18,484 $4,506 $702,413
327 $22,990 $18,600 $4,390 $683,813
328 $22,990 $18,716 $4,274 $665,097
329 $22,990 $18,833 $4,157 $646,264
330 $22,990 $18,951 $4,039 $627,313
331 $22,990 $19,069 $3,921 $608,244
332 $22,990 $19,188 $3,802 $589,055
333 $22,990 $19,308 $3,682 $569,747
334 $22,990 $19,429 $3,561 $550,318
335 $22,990 $19,551 $3,439 $530,767
336 $22,990 $19,673 $3,317 $511,095
337 $22,990 $19,796 $3,194 $491,299
338 $22,990 $19,919 $3,071 $471,380
339 $22,990 $20,044 $2,946 $451,336
340 $22,990 $20,169 $2,821 $431,167
341 $22,990 $20,295 $2,695 $410,871
342 $22,990 $20,422 $2,568 $390,449
343 $22,990 $20,550 $2,440 $369,900
344 $22,990 $20,678 $2,312 $349,222
345 $22,990 $20,807 $2,183 $328,414
346 $22,990 $20,937 $2,053 $307,477
347 $22,990 $21,068 $1,922 $286,408
348 $22,990 $21,200 $1,790 $265,209
349 $22,990 $21,332 $1,658 $243,876
350 $22,990 $21,466 $1,524 $222,410
351 $22,990 $21,600 $1,390 $200,810
352 $22,990 $21,735 $1,255 $179,075
353 $22,990 $21,871 $1,119 $157,205
354 $22,990 $22,007 $983 $135,197
355 $22,990 $22,145 $845 $113,052
356 $22,990 $22,283 $707 $90,769
357 $22,990 $22,423 $567 $68,346
358 $22,990 $22,563 $427 $45,783
359 $22,990 $22,704 $286 $23,079
360 $22,990 $22,846 $144 $0


Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

Richard Mao an agent of . Lic #01208299


© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of January 13, 2025 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.



Similar Properties

Robert Crawford
Robert Crawford
Real Estate Broker
Santa Monica, CA
WE ARE REALTY PARTNER
5
  • Five Stars
7 Reviews
  • 69Sales
  • 16Listings
  • 36Posts
Contact Agent Schedule a Showing

Write an Offer
Love This Property

people love this property

Love This Property

Robert Crawford

Robert Crawford

REAL ESTATE AGENT
Real Estate
Clients
Services
Business
Company
  • WE ARE REALTY
  • (310) 363-0452

  • 2708 Wilshire Blvd #197

    Santa Monica, CA 90403

    California ## 01956587

    Florida #CQ1065233

equal-house-logo-real-estate-los-angeles
WE ARE REALTY
Copyright © 2025 Sitemap

Mpgyi