
Oakland, California 94606
This 4-unit Residential Income Asset is a High-Potential Investment Opportunity, listed at $1,500,000—positioned slightly above the $1,490,673 Fair Market Value. Featuring a Mint Condition Rating after a full remodel, this property offers immediate stability with a 5.53% cap rate and $128,820 annual income. Beyond the current cash flow, the site is uniquely entitled for the development of 20 new units, providing massive long-term growth. This versatile property is an ideal acquisition for Buy-and-Hold Investors or Owner-Occupants seeking a turnkey, income-generating project.
Comparables within 1 miles sold in recently
| Address | Sold Price | Beds | Baths | Sq Ft | $/Sqft | Distance |
|---|---|---|---|---|---|---|
★ 459 Wayne Ave Subject | $1,500,000* List Price | 0 | 0 | 2,547 | $585 | - |
A 2306 Ivy Dr Sold | $1,250,000 | 0 | 0 | 2,143 | $583 | 0.4 mi |
* Subject property listed price vs sold prices of comps.
Property is new construction or fully renovated.
This 1920s property has undergone a full interior and exterior remodel, featuring modern kitchens with stainless steel appliances, updated bathrooms with contemporary fixtures, and upgraded systems including full rewiring. The finishes are high-end and the condition is mint, meeting the criteria for a recent comprehensive renovation.
Elementary School: Crocker Highlands Elementary School (9/10).
The property is uniquely entitled for the development of 20 new apartment units, providing a rare and massive value-add opportunity for investors looking to scale in the Oakland market.
Fully updated with modernized interiors, new wiring, and exterior improvements, this building minimizes immediate capital expenditure and allows for a seamless transition for new ownership.
Several assigned middle and high schools in the district have low performance ratings (as low as 2/10), which may impact the long-term desirability for families and certain tenant demographics.
Despite extensive remodeling, the 1920s era construction may present inherent challenges related to older building footprints and potential long-term maintenance of century-old structural elements.
To access the marketing package copy/paste: https://bit.ly/kitehillre. 459 Wayne Ave is a fully remodeled 4-unit apartment building in Cleveland Heights, Oakland, presenting an outstanding investment opportunity for multiple different buyers. Each unit features modernized interiors, with three 1-bedroom units and a 2-bed, 1-bath owner’s unit that’s ideal for an owner-occupier. Previously, the property was successfully rented as medium-term rentals with furnished units. The current owner is open to including the furniture in the sale, allowing the new buyer to continue this strategy seamlessly. Financially, the property is strong, with a Gross Rent Multiplier (GRM) of 11.64 and a cap rate of 5.53%. It generates a monthly rental income of $10,735, totaling $128,820 annually ( Including laundry ). The property has been fully remodeled, including rewiring and some exterior updates, such as new paint, fascia, and soffit work. Additional amenities include 4 off-street parking spaces, 1 garage, coin-operated laundry, and a shared common space in the back. Moreover, the property is entitled for the development of 20 new apartment units, offering a prime opportunity for investors looking to expand or redevelop. This potential for growth in Oakland's thriving rental market makes the property a versatile and promising investment. Whether you’re seeking a stable income-generating asset or interested in a larger development project, this property offers significant flexibility and growth potential, making it a valuable addition to any real estate portfolio.
No exterior & parking available.
Grades K-5 • 0.4 mi
Grades K-5 • 0.7 mi
Grades K-5 • 0.8 mi
No sensitive facilities data found.
| Feature | Subject | Average Home | Neighborhood Ranking (50 Listings) |
|---|---|---|---|
| Beds | 0.0 | 0.0 | 50% |
| Baths | 0.0 | 0.0 | 50% |
| Square foot | 2,547 | 2,312 | 63% |
| Lot Size | 5,438 | 4,424 | 63% |
| Price | $1.50M | $985.0K | 75% |
| Price per sq ft | $589 | $315 | 88% |
| Built year | 1920 | 1922 | 50% |
| HOA | $0 | $0 | 50% |
| Days on market | 17 | 204 | 13% |
May 20, 2026
$1,500,000
Initial Listing
Oct 22, 2024
$1,500,000
Public Record
Jul 10, 2018
$1,200,000
Public Record
Apr 17, 2003
$625,000
Public Record