1722 Walnut St, Berkeley, CA 94709 | For Sale

Back to Search    

For Sale $3,398,000

$3,398,000
  • Five Stars
  • (0)
  • 10 Units
  • Unknown Sq Ft
  • 5,450 Sq Ft
  • Unknown Cap Rate

Description

To access the marketing package copy/paste: https://bit.ly/kitehillre. 1722 Walnut St is a rare opportunity to acquire an apartment building in North Berkeley consisting of ten 1 bed, 1 bath units. The building is currently fully leased as furnished rentals, providing a strong in-place income stream, with all furniture included in the sale. Located just steps from UC Berkeley, the property offers a highly desirable location in one of the nation’s top academic and cultural hubs. The property offers a flexible investment strategy for the next owner. As units become vacant, there is the option to renovate and lease at market rates or continue the existing furnished rental model for maximum returns. Four of the units already feature upgraded, open-concept kitchens, enhancing tenant satisfaction, while all units retain beautiful original hardwood floors, lending charm and character. Additionally, the building includes convenient on-site coin-operated laundry facilities and a sunny shared backyard for tenants to enjoy. Meticulously maintained by the same owner for 37 years, the building is in excellent condition.

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 $3,398,000
Property Type Multi-Family
Usable Sqft Unknown
Number of Stories 0 stories
Parking Spots 0 spots
Year Built 1927
Last Sold Unknown
Sold Price Unknown
HOA Fees: $0
Association Name: Unknown
Association Amenities: Unknown
APN # 5821776
MLS # 41073505
Property ID 320859630
Lot Sqft 5,450
Zoning R-4
Total Units 10
Days on Market 187
Original List Price $3,398,000
Date Updated October 22, 2024
Date Created September 18, 2024

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

$
%
Compare rates
%
CanvasJS.com
Your payment
$23,926
per month
CanvasJS.com
Estimated payment $23,926 /mo
Loan amount $3,398,000
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
$23,926
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $5,155,657 in interest.
MONTH PRINCIPAL & INTEREST PRINCIPAL INTEREST PRINCIPAL REMAINING
1 $23,759 $2,522 $21,238 $3,395,479
2 $23,759 $2,537 $21,222 $3,392,941
3 $23,759 $2,553 $21,206 $3,390,388
4 $23,759 $2,569 $21,190 $3,387,819
5 $23,759 $2,585 $21,174 $3,385,234
6 $23,759 $2,601 $21,158 $3,382,633
7 $23,759 $2,618 $21,141 $3,380,015
8 $23,759 $2,634 $21,125 $3,377,381
9 $23,759 $2,650 $21,109 $3,374,731
10 $23,759 $2,667 $21,092 $3,372,064
11 $23,759 $2,684 $21,075 $3,369,380
12 $23,759 $2,700 $21,059 $3,366,680
13 $23,759 $2,717 $21,042 $3,363,963
14 $23,759 $2,734 $21,025 $3,361,228
15 $23,759 $2,751 $21,008 $3,358,477
16 $23,759 $2,769 $20,990 $3,355,709
17 $23,759 $2,786 $20,973 $3,352,923
18 $23,759 $2,803 $20,956 $3,350,120
19 $23,759 $2,821 $20,938 $3,347,299
20 $23,759 $2,838 $20,921 $3,344,460
21 $23,759 $2,856 $20,903 $3,341,604
22 $23,759 $2,874 $20,885 $3,338,730
23 $23,759 $2,892 $20,867 $3,335,838
24 $23,759 $2,910 $20,849 $3,332,928
25 $23,759 $2,928 $20,831 $3,330,000
26 $23,759 $2,947 $20,813 $3,327,054
27 $23,759 $2,965 $20,794 $3,324,089
28 $23,759 $2,983 $20,776 $3,321,105
29 $23,759 $3,002 $20,757 $3,318,103
30 $23,759 $3,021 $20,738 $3,315,082
31 $23,759 $3,040 $20,719 $3,312,043
32 $23,759 $3,059 $20,700 $3,308,984
33 $23,759 $3,078 $20,681 $3,305,906
34 $23,759 $3,097 $20,662 $3,302,809
35 $23,759 $3,116 $20,643 $3,299,693
36 $23,759 $3,136 $20,623 $3,296,557
37 $23,759 $3,156 $20,603 $3,293,401
38 $23,759 $3,175 $20,584 $3,290,226
39 $23,759 $3,195 $20,564 $3,287,031
40 $23,759 $3,215 $20,544 $3,283,816
41 $23,759 $3,235 $20,524 $3,280,581
42 $23,759 $3,255 $20,504 $3,277,325
43 $23,759 $3,276 $20,483 $3,274,049
44 $23,759 $3,296 $20,463 $3,270,753
45 $23,759 $3,317 $20,442 $3,267,436
46 $23,759 $3,338 $20,421 $3,264,099
47 $23,759 $3,358 $20,401 $3,260,741
48 $23,759 $3,379 $20,380 $3,257,361
49 $23,759 $3,400 $20,359 $3,253,961
50 $23,759 $3,422 $20,337 $3,250,539
51 $23,759 $3,443 $20,316 $3,247,096
52 $23,759 $3,465 $20,294 $3,243,631
53 $23,759 $3,486 $20,273 $3,240,145
54 $23,759 $3,508 $20,251 $3,236,637
55 $23,759 $3,530 $20,229 $3,233,107
56 $23,759 $3,552 $20,207 $3,229,555
57 $23,759 $3,574 $20,185 $3,225,980
58 $23,759 $3,597 $20,162 $3,222,384
59 $23,759 $3,619 $20,140 $3,218,765
60 $23,759 $3,642 $20,117 $3,215,123
61 $23,759 $3,664 $20,095 $3,211,458
62 $23,759 $3,687 $20,072 $3,207,771
63 $23,759 $3,710 $20,049 $3,204,061
64 $23,759 $3,734 $20,025 $3,200,327
65 $23,759 $3,757 $20,002 $3,196,570
66 $23,759 $3,780 $19,979 $3,192,790
67 $23,759 $3,804 $19,955 $3,188,986
68 $23,759 $3,828 $19,931 $3,185,158
69 $23,759 $3,852 $19,907 $3,181,306
70 $23,759 $3,876 $19,883 $3,177,430
71 $23,759 $3,900 $19,859 $3,173,530
72 $23,759 $3,924 $19,835 $3,169,606
73 $23,759 $3,949 $19,810 $3,165,657
74 $23,759 $3,974 $19,785 $3,161,683
75 $23,759 $3,998 $19,761 $3,157,685
76 $23,759 $4,023 $19,736 $3,153,661
77 $23,759 $4,049 $19,710 $3,149,612
78 $23,759 $4,074 $19,685 $3,145,539
79 $23,759 $4,099 $19,660 $3,141,439
80 $23,759 $4,125 $19,634 $3,137,314
81 $23,759 $4,151 $19,608 $3,133,163
82 $23,759 $4,177 $19,582 $3,128,987
83 $23,759 $4,203 $19,556 $3,124,784
84 $23,759 $4,229 $19,530 $3,120,555
85 $23,759 $4,256 $19,503 $3,116,299
86 $23,759 $4,282 $19,477 $3,112,017
87 $23,759 $4,309 $19,450 $3,107,708
88 $23,759 $4,336 $19,423 $3,103,372
89 $23,759 $4,363 $19,396 $3,099,009
90 $23,759 $4,390 $19,369 $3,094,619
91 $23,759 $4,418 $19,341 $3,090,202
92 $23,759 $4,445 $19,314 $3,085,756
93 $23,759 $4,473 $19,286 $3,081,283
94 $23,759 $4,501 $19,258 $3,076,782
95 $23,759 $4,529 $19,230 $3,072,253
96 $23,759 $4,557 $19,202 $3,067,696
97 $23,759 $4,586 $19,173 $3,063,110
98 $23,759 $4,615 $19,144 $3,058,495
99 $23,759 $4,643 $19,116 $3,053,852
100 $23,759 $4,672 $19,087 $3,049,180
101 $23,759 $4,702 $19,057 $3,044,478
102 $23,759 $4,731 $19,028 $3,039,747
103 $23,759 $4,761 $18,998 $3,034,986
104 $23,759 $4,790 $18,969 $3,030,196
105 $23,759 $4,820 $18,939 $3,025,376
106 $23,759 $4,850 $18,909 $3,020,525
107 $23,759 $4,881 $18,878 $3,015,645
108 $23,759 $4,911 $18,848 $3,010,733
109 $23,759 $4,942 $18,817 $3,005,791
110 $23,759 $4,973 $18,786 $3,000,819
111 $23,759 $5,004 $18,755 $2,995,815
112 $23,759 $5,035 $18,724 $2,990,780
113 $23,759 $5,067 $18,692 $2,985,713
114 $23,759 $5,098 $18,661 $2,980,615
115 $23,759 $5,130 $18,629 $2,975,485
116 $23,759 $5,162 $18,597 $2,970,322
117 $23,759 $5,194 $18,565 $2,965,128
118 $23,759 $5,227 $18,532 $2,959,901
119 $23,759 $5,260 $18,499 $2,954,641
120 $23,759 $5,292 $18,467 $2,949,349
121 $23,759 $5,326 $18,433 $2,944,023
122 $23,759 $5,359 $18,400 $2,938,664
123 $23,759 $5,392 $18,367 $2,933,272
124 $23,759 $5,426 $18,333 $2,927,846
125 $23,759 $5,460 $18,299 $2,922,386
126 $23,759 $5,494 $18,265 $2,916,892
127 $23,759 $5,528 $18,231 $2,911,363
128 $23,759 $5,563 $18,196 $2,905,800
129 $23,759 $5,598 $18,161 $2,900,203
130 $23,759 $5,633 $18,126 $2,894,570
131 $23,759 $5,668 $18,091 $2,888,902
132 $23,759 $5,703 $18,056 $2,883,199
133 $23,759 $5,739 $18,020 $2,877,460
134 $23,759 $5,775 $17,984 $2,871,685
135 $23,759 $5,811 $17,948 $2,865,874
136 $23,759 $5,847 $17,912 $2,860,027
137 $23,759 $5,884 $17,875 $2,854,143
138 $23,759 $5,921 $17,838 $2,848,222
139 $23,759 $5,958 $17,801 $2,842,264
140 $23,759 $5,995 $17,764 $2,836,270
141 $23,759 $6,032 $17,727 $2,830,237
142 $23,759 $6,070 $17,689 $2,824,167
143 $23,759 $6,108 $17,651 $2,818,059
144 $23,759 $6,146 $17,613 $2,811,913
145 $23,759 $6,185 $17,574 $2,805,729
146 $23,759 $6,223 $17,536 $2,799,505
147 $23,759 $6,262 $17,497 $2,793,243
148 $23,759 $6,301 $17,458 $2,786,942
149 $23,759 $6,341 $17,418 $2,780,602
150 $23,759 $6,380 $17,379 $2,774,221
151 $23,759 $6,420 $17,339 $2,767,801
152 $23,759 $6,460 $17,299 $2,761,341
153 $23,759 $6,501 $17,258 $2,754,840
154 $23,759 $6,541 $17,218 $2,748,299
155 $23,759 $6,582 $17,177 $2,741,717
156 $23,759 $6,623 $17,136 $2,735,094
157 $23,759 $6,665 $17,094 $2,728,429
158 $23,759 $6,706 $17,053 $2,721,723
159 $23,759 $6,748 $17,011 $2,714,974
160 $23,759 $6,790 $16,969 $2,708,184
161 $23,759 $6,833 $16,926 $2,701,351
162 $23,759 $6,876 $16,883 $2,694,476
163 $23,759 $6,919 $16,840 $2,687,557
164 $23,759 $6,962 $16,797 $2,680,595
165 $23,759 $7,005 $16,754 $2,673,590
166 $23,759 $7,049 $16,710 $2,666,541
167 $23,759 $7,093 $16,666 $2,659,448
168 $23,759 $7,137 $16,622 $2,652,310
169 $23,759 $7,182 $16,577 $2,645,128
170 $23,759 $7,227 $16,532 $2,637,901
171 $23,759 $7,272 $16,487 $2,630,629
172 $23,759 $7,318 $16,441 $2,623,312
173 $23,759 $7,363 $16,396 $2,615,948
174 $23,759 $7,409 $16,350 $2,608,539
175 $23,759 $7,456 $16,303 $2,601,083
176 $23,759 $7,502 $16,257 $2,593,581
177 $23,759 $7,549 $16,210 $2,586,032
178 $23,759 $7,596 $16,163 $2,578,436
179 $23,759 $7,644 $16,115 $2,570,792
180 $23,759 $7,692 $16,067 $2,563,101
181 $23,759 $7,740 $16,019 $2,555,361
182 $23,759 $7,788 $15,971 $2,547,573
183 $23,759 $7,837 $15,922 $2,539,736
184 $23,759 $7,886 $15,873 $2,531,851
185 $23,759 $7,935 $15,824 $2,523,916
186 $23,759 $7,985 $15,774 $2,515,931
187 $23,759 $8,034 $15,725 $2,507,897
188 $23,759 $8,085 $15,674 $2,499,812
189 $23,759 $8,135 $15,624 $2,491,677
190 $23,759 $8,186 $15,573 $2,483,491
191 $23,759 $8,237 $15,522 $2,475,254
192 $23,759 $8,289 $15,470 $2,466,965
193 $23,759 $8,340 $15,419 $2,458,625
194 $23,759 $8,393 $15,366 $2,450,232
195 $23,759 $8,445 $15,314 $2,441,787
196 $23,759 $8,498 $15,261 $2,433,289
197 $23,759 $8,551 $15,208 $2,424,738
198 $23,759 $8,604 $15,155 $2,416,134
199 $23,759 $8,658 $15,101 $2,407,476
200 $23,759 $8,712 $15,047 $2,398,763
201 $23,759 $8,767 $14,992 $2,389,997
202 $23,759 $8,822 $14,937 $2,381,175
203 $23,759 $8,877 $14,882 $2,372,298
204 $23,759 $8,932 $14,827 $2,363,366
205 $23,759 $8,988 $14,771 $2,354,378
206 $23,759 $9,044 $14,715 $2,345,334
207 $23,759 $9,101 $14,658 $2,336,233
208 $23,759 $9,158 $14,601 $2,327,076
209 $23,759 $9,215 $14,544 $2,317,861
210 $23,759 $9,272 $14,487 $2,308,589
211 $23,759 $9,330 $14,429 $2,299,258
212 $23,759 $9,389 $14,370 $2,289,870
213 $23,759 $9,447 $14,312 $2,280,423
214 $23,759 $9,506 $14,253 $2,270,916
215 $23,759 $9,566 $14,193 $2,261,350
216 $23,759 $9,626 $14,133 $2,251,725
217 $23,759 $9,686 $14,073 $2,242,039
218 $23,759 $9,746 $14,013 $2,232,293
219 $23,759 $9,807 $13,952 $2,222,486
220 $23,759 $9,868 $13,891 $2,212,617
221 $23,759 $9,930 $13,829 $2,202,687
222 $23,759 $9,992 $13,767 $2,192,695
223 $23,759 $10,055 $13,704 $2,182,640
224 $23,759 $10,118 $13,642 $2,172,523
225 $23,759 $10,181 $13,578 $2,162,342
226 $23,759 $10,244 $13,515 $2,152,098
227 $23,759 $10,308 $13,451 $2,141,789
228 $23,759 $10,373 $13,386 $2,131,416
229 $23,759 $10,438 $13,321 $2,120,979
230 $23,759 $10,503 $13,256 $2,110,476
231 $23,759 $10,569 $13,190 $2,099,907
232 $23,759 $10,635 $13,124 $2,089,273
233 $23,759 $10,701 $13,058 $2,078,572
234 $23,759 $10,768 $12,991 $2,067,804
235 $23,759 $10,835 $12,924 $2,056,969
236 $23,759 $10,903 $12,856 $2,046,066
237 $23,759 $10,971 $12,788 $2,035,095
238 $23,759 $11,040 $12,719 $2,024,055
239 $23,759 $11,109 $12,650 $2,012,946
240 $23,759 $11,178 $12,581 $2,001,768
241 $23,759 $11,248 $12,511 $1,990,520
242 $23,759 $11,318 $12,441 $1,979,202
243 $23,759 $11,389 $12,370 $1,967,813
244 $23,759 $11,460 $12,299 $1,956,353
245 $23,759 $11,532 $12,227 $1,944,821
246 $23,759 $11,604 $12,155 $1,933,217
247 $23,759 $11,676 $12,083 $1,921,541
248 $23,759 $11,749 $12,010 $1,909,791
249 $23,759 $11,823 $11,936 $1,897,969
250 $23,759 $11,897 $11,862 $1,886,072
251 $23,759 $11,971 $11,788 $1,874,101
252 $23,759 $12,046 $11,713 $1,862,055
253 $23,759 $12,121 $11,638 $1,849,934
254 $23,759 $12,197 $11,562 $1,837,737
255 $23,759 $12,273 $11,486 $1,825,464
256 $23,759 $12,350 $11,409 $1,813,114
257 $23,759 $12,427 $11,332 $1,800,687
258 $23,759 $12,505 $11,254 $1,788,182
259 $23,759 $12,583 $11,176 $1,775,599
260 $23,759 $12,662 $11,098 $1,762,938
261 $23,759 $12,741 $11,018 $1,750,197
262 $23,759 $12,820 $10,939 $1,737,377
263 $23,759 $12,900 $10,859 $1,724,476
264 $23,759 $12,981 $10,778 $1,711,495
265 $23,759 $13,062 $10,697 $1,698,433
266 $23,759 $13,144 $10,615 $1,685,289
267 $23,759 $13,226 $10,533 $1,672,064
268 $23,759 $13,309 $10,450 $1,658,755
269 $23,759 $13,392 $10,367 $1,645,363
270 $23,759 $13,475 $10,284 $1,631,888
271 $23,759 $13,560 $10,199 $1,618,328
272 $23,759 $13,644 $10,115 $1,604,684
273 $23,759 $13,730 $10,029 $1,590,954
274 $23,759 $13,816 $9,943 $1,577,138
275 $23,759 $13,902 $9,857 $1,563,236
276 $23,759 $13,989 $9,770 $1,549,248
277 $23,759 $14,076 $9,683 $1,535,171
278 $23,759 $14,164 $9,595 $1,521,007
279 $23,759 $14,253 $9,506 $1,506,755
280 $23,759 $14,342 $9,417 $1,492,413
281 $23,759 $14,431 $9,328 $1,477,981
282 $23,759 $14,522 $9,237 $1,463,460
283 $23,759 $14,612 $9,147 $1,448,847
284 $23,759 $14,704 $9,055 $1,434,144
285 $23,759 $14,796 $8,963 $1,419,348
286 $23,759 $14,888 $8,871 $1,404,460
287 $23,759 $14,981 $8,778 $1,389,479
288 $23,759 $15,075 $8,684 $1,374,404
289 $23,759 $15,169 $8,590 $1,359,235
290 $23,759 $15,264 $8,495 $1,343,971
291 $23,759 $15,359 $8,400 $1,328,612
292 $23,759 $15,455 $8,304 $1,313,157
293 $23,759 $15,552 $8,207 $1,297,605
294 $23,759 $15,649 $8,110 $1,281,956
295 $23,759 $15,747 $8,012 $1,266,209
296 $23,759 $15,845 $7,914 $1,250,364
297 $23,759 $15,944 $7,815 $1,234,420
298 $23,759 $16,044 $7,715 $1,218,376
299 $23,759 $16,144 $7,615 $1,202,232
300 $23,759 $16,245 $7,514 $1,185,987
301 $23,759 $16,347 $7,412 $1,169,640
302 $23,759 $16,449 $7,310 $1,153,192
303 $23,759 $16,552 $7,207 $1,136,640
304 $23,759 $16,655 $7,104 $1,119,985
305 $23,759 $16,759 $7,000 $1,103,226
306 $23,759 $16,864 $6,895 $1,086,362
307 $23,759 $16,969 $6,790 $1,069,393
308 $23,759 $17,075 $6,684 $1,052,318
309 $23,759 $17,182 $6,577 $1,035,136
310 $23,759 $17,289 $6,470 $1,017,846
311 $23,759 $17,397 $6,362 $1,000,449
312 $23,759 $17,506 $6,253 $982,943
313 $23,759 $17,616 $6,143 $965,327
314 $23,759 $17,726 $6,033 $947,601
315 $23,759 $17,836 $5,923 $929,765
316 $23,759 $17,948 $5,811 $911,817
317 $23,759 $18,060 $5,699 $893,757
318 $23,759 $18,173 $5,586 $875,584
319 $23,759 $18,287 $5,472 $857,297
320 $23,759 $18,401 $5,358 $838,896
321 $23,759 $18,516 $5,243 $820,380
322 $23,759 $18,632 $5,127 $801,749
323 $23,759 $18,748 $5,011 $783,001
324 $23,759 $18,865 $4,894 $764,135
325 $23,759 $18,983 $4,776 $745,152
326 $23,759 $19,102 $4,657 $726,050
327 $23,759 $19,221 $4,538 $706,829
328 $23,759 $19,341 $4,418 $687,488
329 $23,759 $19,462 $4,297 $668,026
330 $23,759 $19,584 $4,175 $648,442
331 $23,759 $19,706 $4,053 $628,736
332 $23,759 $19,829 $3,930 $608,906
333 $23,759 $19,953 $3,806 $588,953
334 $23,759 $20,078 $3,681 $568,875
335 $23,759 $20,204 $3,555 $548,671
336 $23,759 $20,330 $3,429 $528,341
337 $23,759 $20,457 $3,302 $507,885
338 $23,759 $20,585 $3,174 $487,300
339 $23,759 $20,713 $3,046 $466,586
340 $23,759 $20,843 $2,916 $445,744
341 $23,759 $20,973 $2,786 $424,771
342 $23,759 $21,104 $2,655 $403,666
343 $23,759 $21,236 $2,523 $382,430
344 $23,759 $21,369 $2,390 $361,061
345 $23,759 $21,502 $2,257 $339,559
346 $23,759 $21,637 $2,122 $317,922
347 $23,759 $21,772 $1,987 $296,150
348 $23,759 $21,908 $1,851 $274,242
349 $23,759 $22,045 $1,714 $252,197
350 $23,759 $22,183 $1,576 $230,014
351 $23,759 $22,321 $1,438 $207,693
352 $23,759 $22,461 $1,298 $185,232
353 $23,759 $22,601 $1,158 $162,631
354 $23,759 $22,743 $1,016 $139,888
355 $23,759 $22,885 $874 $117,004
356 $23,759 $23,028 $731 $93,976
357 $23,759 $23,172 $587 $70,804
358 $23,759 $23,316 $443 $47,488
359 $23,759 $23,462 $297 $24,026
360 $23,759 $23,609 $150 $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

Jatin Mehta an agent of . Lic #02045713


© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of October 22, 2024 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.



Real Estate Broker
Santa Monica, CA
WE ARE REALTY PARTNER
5
  • Five Stars
7 Reviews
  • 68Sales
  • 18Listings
  • 36Posts
Contact Agent Schedule a Showing

Write an Offer
Love This Property

people love this property

Love This Property

Mpgyi