2360 Ellsworth St, Berkeley  |  $4,350,000

Request the OM
2360 Ellsworth Street from above the street corner 2360 Ellsworth Street marked among the Southside blocks, with the UC Berkeley campus and the Campanile beyond

Student housing  /  One block from UC Berkeley

2360 Ellsworth St

7 Units / 26 Beds  ·  Berkeley, CA 94704

Asking price$4,350,000

Cap rate6.60%Current7.22%Master lease

GRM9.22Current9.13Master lease

Price per unit$621,429

Per bed$167,308

Per SF$551

Student housing · Berkeley Southside

By-the-bed student housing, one block from campus.

Sixteen bedrooms across seven units are let as twenty six individual beds. Income tracks enrollment rather than household formation, and demand does not depend on any one tenant staying.

  • Owner is willing to sign a master lease, zero leasing risk for the buyer
  • 7.22% owner return under the master lease, 6.60% owner operated
  • (2) 1x1, (4) 2x1 and (1) 6x1 across 7 units
  • $370,531 of capital invested in the property since 2013
  • Covered parking, common laundry, utility fee billed back in leases
The front elevation of 2360 Ellsworth Street from above
View over Berkeley Southside toward the UC Berkeley campus and the Campanile
Berkeley Southside. The campus boundary is one block from the front door.

Photography

The building

Exteriors and aerials, the common areas, and furnished interiors of Unit A, Unit F and the six bedroom penthouse.

From the air

Context you can’t get from a floor plan.

The numbers

Seven units, twenty six beds.

Unit mix
Unit typeBeds% of total
1x1415%
2x11662%
6x1 penthouse623%
Total / average26100%

Per-bed rents and the full twenty six line rent roll, with each lease start, are in the offering memorandum.

Floor plans

One bedroom, unit A
Two bedroom, unit F shown
Six bedroom penthouse

Floor plans are approximate and provided for reference only. Dimensions and layouts are not to scale. Buyer to verify.

General

Year built
1964
Net rentable SF
7,891 SF
Lot size
3,760 SF
Stories
3
Zoning
R-SMU
Occupancy
96%

Information herein is deemed reliable but not guaranteed. Buyer to verify all information independently.

Operating structures

Two ways to operate it.

The seller is willing to sign a master lease. Each structure moves who runs the building, who carries the risk, and what the first year returns.

Cap rate, year one

Cash on cash, year one

4.99%

New ownership assumes operations in full. A buyer sets its own leasing and staffing from close. All twenty six beds re-lease on the academic calendar.

Managed byBuyer or third party
Vacancy & credit riskOwner
TermAt will

Operating structures are presented for comparison only and do not constitute an offer. All terms are subject to negotiation and to a definitive written agreement between the parties. The full comparison, with dollar figures, is in the offering memorandum.

Location

One block from everything.

Drag to explore. Basemap © OpenStreetMap contributors, © CARTO.

Walking distance
UC Berkeley campus edge0.12 mi
Telegraph Avenue retail0.32 mi
Downtown Berkeley BART0.33 mi
People's Park0.37 mi
Berkeley Bowl Marketplace0.70 mi
California Memorial Stadium0.76 mi

Distances are straight line from the parcel; walking routes run slightly longer. Neighborhood demographics and the full market detail are in the offering memorandum.

Offering memorandum

Get the full package.

Full diligence, including trailing financials and leases, is available to qualified buyers on request.

Exclusively listed by

Compass Commercial  |  Bos Group CRE

Willem Bos

Willem Bos

Senior Vice President

916-698-9954
willem@bosgroupcre.com
DRE #02013980

Brian von Lackum

Brian von Lackum

Senior Investment Advisor

415-847-0291
brian@bosgroupcre.com
DRE #02251782

The OM downloads the moment you send this.

The OM downloads on the next screen. No list signup, and we will not share your details.